investorscraft@gmail.com

Intrinsic ValueArcher Aviation Inc. (ACHR)

Previous Close$7.20
Intrinsic Value
Upside potential
Previous Close
$7.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Archer Aviation Inc. operates in the emerging urban air mobility (UAM) sector, focusing on the development and commercialization of electric vertical takeoff and landing (eVTOL) aircraft. The company aims to revolutionize urban transportation by providing efficient, low-emission aerial solutions for short-distance travel, targeting both passenger and cargo markets. Archer’s business model hinges on partnerships with key stakeholders, including airlines, municipalities, and infrastructure providers, to integrate its eVTOL technology into existing transit ecosystems. The UAM industry is highly competitive, with numerous players vying for regulatory approvals and market share. Archer differentiates itself through its Midnight aircraft, designed for rapid charging and high-frequency operations, positioning it as a practical solution for urban congestion. The company’s collaboration with major aerospace firms and its focus on scalable manufacturing underscore its ambition to lead the sector. However, the nascent nature of the industry and regulatory hurdles present significant challenges to widespread adoption and profitability.

Revenue Profitability And Efficiency

Archer Aviation reported no revenue for the period, reflecting its pre-commercial stage as it continues to develop and certify its eVTOL aircraft. The company posted a net loss of $536.8 million, with an EPS of -$1.42, driven by high R&D and operational expenses. Operating cash flow was negative $368.6 million, while capital expenditures totaled $82 million, highlighting significant investment in technology and infrastructure.

Earnings Power And Capital Efficiency

Archer’s earnings power remains constrained by its pre-revenue status and substantial operating losses. The company’s capital efficiency is under pressure due to heavy investments in R&D and certification processes. With no current earnings, the focus is on securing additional funding and achieving regulatory milestones to transition toward commercialization and eventual profitability.

Balance Sheet And Financial Health

Archer’s balance sheet shows $834.5 million in cash and equivalents, providing a liquidity cushion to support ongoing operations. Total debt stands at $79 million, indicating a relatively low leverage ratio. However, the company’s negative cash flow and high burn rate necessitate careful capital management to sustain operations until revenue generation begins.

Growth Trends And Dividend Policy

Archer is in a high-growth phase, prioritizing product development and market entry over shareholder returns. The company does not pay dividends, reinvesting all available capital into scaling its eVTOL platform. Growth prospects hinge on regulatory approvals, partnerships, and the ability to achieve commercial deployment of its aircraft in the coming years.

Valuation And Market Expectations

Archer’s valuation reflects investor optimism about the potential of the UAM market, despite its current lack of revenue. Market expectations are tied to the company’s ability to execute its roadmap, including FAA certification and operational launch. The stock’s performance will likely remain volatile, driven by milestones and broader industry trends.

Strategic Advantages And Outlook

Archer’s strategic advantages include its advanced eVTOL technology, strong industry partnerships, and focus on scalable solutions. The outlook depends on successful certification, commercialization, and market adoption. While the UAM sector offers significant long-term potential, Archer faces execution risks, including regulatory delays and competition, which could impact its trajectory.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount