investorscraft@gmail.com

Intrinsic ValueAeva Technologies, Inc. (AEVAW)

Previous Close$0.10
Intrinsic Value
Upside potential
Previous Close
$0.10

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 other applications. The company’s core revenue model is driven by the development and commercialization of its proprietary Frequency Modulated Continuous Wave (FMCW) LiDAR, which offers superior performance in range, velocity, and reflectivity detection compared to traditional time-of-flight LiDAR. Aeva targets automotive OEMs, industrial automation, and consumer electronics markets, positioning itself as a leader in next-generation perception systems. The company’s technology is designed to address critical challenges in autonomous driving, such as real-time object detection and environmental mapping, providing a competitive edge in a rapidly evolving sector. Aeva’s strategic partnerships with key industry players underscore its market potential, though widespread adoption remains contingent on broader autonomous vehicle deployment timelines. The company’s focus on innovation and scalability positions it to capitalize on long-term growth opportunities in smart mobility and automation.

Revenue Profitability And Efficiency

Aeva reported revenue of $9.1 million for the period, reflecting its early-stage commercialization efforts. The company’s net income stood at -$152.3 million, with a diluted EPS of -$2.85, highlighting significant ongoing investments in R&D and market expansion. Operating cash flow was -$106.9 million, while capital expenditures totaled -$5.1 million, indicating a focus on sustaining technological advancement despite current profitability challenges.

Earnings Power And Capital Efficiency

Aeva’s negative earnings and cash flow underscore its pre-revenue phase, with capital primarily allocated toward product development and scaling operations. The company’s ability to monetize its LiDAR technology will be critical to improving capital efficiency, as current metrics reflect heavy investment in long-term growth rather than near-term profitability.

Balance Sheet And Financial Health

Aeva’s balance sheet shows $28.9 million in cash and equivalents, providing a limited runway given its cash burn rate. Total debt is modest at $3.8 million, but the company’s financial health hinges on its ability to secure additional funding or achieve revenue traction to offset operational losses and sustain R&D initiatives.

Growth Trends And Dividend Policy

Aeva is in a high-growth phase, with its performance tied to the adoption of autonomous driving technologies. The company does not currently pay dividends, reinvesting all resources into growth initiatives. Future trends will depend on partnerships, technological milestones, and broader industry adoption of LiDAR solutions.

Valuation And Market Expectations

The market values Aeva based on its potential in the autonomous vehicle ecosystem rather than current financial performance. Investor sentiment is likely influenced by technological differentiation and long-term industry trends, though volatility may persist until revenue scales meaningfully.

Strategic Advantages And Outlook

Aeva’s proprietary FMCW LiDAR technology provides a strategic advantage in precision and scalability, positioning it well for future industry demand. However, the outlook remains uncertain, contingent on technological execution, market adoption, and funding sustainability. Success will depend on navigating competitive pressures and achieving commercialization milestones in the coming years.

Sources

Company filings (10-K), 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