investorscraft@gmail.com

Intrinsic ValueAlset EHome International Inc. (AEI)

Previous Close$2.62
Intrinsic Value
Upside potential
Previous Close
$2.62

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

Alset EHome International Inc. operates in the real estate development and technology sector, focusing on innovative residential and commercial properties. The company leverages modular construction and smart home technologies to deliver cost-efficient, sustainable housing solutions. Its revenue model primarily stems from property sales, leasing, and ancillary services, targeting both domestic and international markets. AEI positions itself as a disruptor in affordable housing, integrating eco-friendly designs with advanced automation to differentiate from traditional developers. The firm competes in a fragmented industry, where scalability and technological adoption are key growth drivers. By emphasizing energy efficiency and digital integration, AEI aims to capture niche demand in urban and emerging markets. However, its market share remains modest compared to established real estate conglomerates, reflecting its early-stage growth trajectory.

Revenue Profitability And Efficiency

In FY 2024, AEI reported revenue of $21.1 million, alongside a net loss of $3.97 million, reflecting operational challenges or strategic investments. The diluted EPS of -$0.43 indicates unprofitability, though positive operating cash flow of $5.16 million suggests effective working capital management. Capital expenditures were minimal at -$0.1 million, implying limited near-term expansion.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power, but its operating cash flow positivity signals potential for improvement. With modest capital expenditures, AEI appears to prioritize liquidity over aggressive growth, though its ability to scale profitably remains unproven. The absence of dividend payouts aligns with its focus on reinvestment or stabilization.

Balance Sheet And Financial Health

AEI maintains a solid liquidity position with $27.2 million in cash and equivalents, against total debt of $2.97 million, indicating low leverage. This strong cash reserve supports near-term obligations but may reflect cautious capital allocation. The balance sheet suggests financial flexibility, though sustained losses could erode equity if unaddressed.

Growth Trends And Dividend Policy

Growth trends are unclear due to the net loss, but the company’s focus on modular and smart homes aligns with industry tailwinds. No dividends were distributed, consistent with its developmental stage. Future expansion likely hinges on executing its technology-driven real estate model profitably.

Valuation And Market Expectations

Market expectations appear muted, given the lack of profitability and limited public disclosures. The stock’s valuation may reflect speculative interest in its niche market approach rather than fundamental performance. Investors likely await clearer signs of revenue diversification and margin improvement.

Strategic Advantages And Outlook

AEI’s integration of sustainable construction and smart technologies offers a differentiated value proposition, but execution risks persist. The outlook depends on its ability to monetize innovations and achieve scale. Macroeconomic factors, including housing demand and tech adoption, will influence its trajectory.

Sources

Company filings (CIK: 0001750106), disclosed financials for FY 2024

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