investorscraft@gmail.com

Intrinsic ValueAeva Technologies, Inc. (AEVA)

Previous Close$16.03
Intrinsic Value
Upside potential
Previous Close
$16.03

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

Aeva Technologies, Inc. operates in the advanced sensor and perception systems industry, specializing in 4D LiDAR technology for autonomous vehicles and industrial automation. The company’s core revenue model is driven by hardware sales, software solutions, and licensing agreements, targeting automotive OEMs, Tier 1 suppliers, and robotics applications. Aeva differentiates itself with its Frequency Modulated Continuous Wave (FMCW) LiDAR, which offers superior resolution and long-range detection capabilities compared to traditional time-of-flight systems. The company competes in a rapidly evolving sector dominated by established players like Luminar and Innoviz, but its focus on integrated perception stacks and real-time processing provides a niche advantage. Aeva’s strategic partnerships with industry leaders underscore its potential to scale, though widespread adoption hinges on broader AV commercialization timelines. The market remains highly competitive, with technological differentiation and cost efficiency being critical to long-term success.

Revenue Profitability And Efficiency

Aeva reported revenue of $9.1 million for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of $152.3 million, with an EPS of -$0.0029, indicative of significant R&D and operational expenditures. Operating cash flow was negative $106.9 million, highlighting ongoing investment needs. Capital expenditures were modest at $5.1 million, suggesting a lean asset-light approach to scaling production.

Earnings Power And Capital Efficiency

Aeva’s negative earnings and cash flow underscore its pre-revenue phase, with capital primarily allocated to technology development and market penetration. The diluted EPS of -$0.0029 reflects high share count dilution from fundraising activities. The company’s ability to monetize its LiDAR technology will be critical to improving capital efficiency and achieving sustainable profitability.

Balance Sheet And Financial Health

Aeva’s balance sheet shows $28.9 million in cash and equivalents, against total debt of $3.8 million, indicating manageable leverage. However, the negative operating cash flow and substantial net losses suggest reliance on external funding to sustain operations. The company’s financial health will depend on its ability to secure additional capital or achieve revenue inflection in the near term.

Growth Trends And Dividend Policy

Aeva is in a high-growth phase, with revenue potential tied to LiDAR adoption in autonomous vehicles and industrial applications. The company does not pay dividends, reinvesting all cash flows into growth initiatives. Future trends will hinge on partnerships, technological advancements, and regulatory developments in the AV sector.

Valuation And Market Expectations

Aeva’s valuation reflects its speculative growth prospects, with investors pricing in future adoption of its LiDAR technology. Market expectations are tempered by the sector’s long commercialization cycles and competitive intensity. The company’s ability to secure design wins and scale production will be key valuation drivers.

Strategic Advantages And Outlook

Aeva’s FMCW LiDAR technology provides a competitive edge in performance and integration potential. Strategic partnerships with automotive and industrial players enhance its market positioning. The outlook remains uncertain, contingent on broader AV adoption and execution against milestones. Near-term challenges include funding sustainability and technological differentiation in a crowded market.

Sources

10-K, company filings

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