investorscraft@gmail.com

Intrinsic ValueAerkomm Inc. (AKOM.PA)

Previous Close2.80
Intrinsic Value
Upside potential
Previous Close
2.80

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

Aerkomm Inc. operates in the communication equipment sector, specializing in in-flight entertainment and connectivity (IFEC) solutions for the Asia-Pacific region. The company’s core revenue model revolves around delivering broadband services, including Wi-Fi, cellular connectivity, and multimedia content, to airline passengers via seat-back displays and personal devices. Additionally, Aerkomm provides content management and e-commerce solutions, leveraging its proprietary AERKOMM K++ system to enhance passenger experience. Positioned in the competitive IFEC market, Aerkomm targets airlines seeking to modernize their in-flight offerings, though its market penetration remains limited compared to established global players. The company’s focus on the Asia-Pacific region presents growth opportunities, given the region’s expanding aviation sector, but it faces challenges in scaling operations and achieving profitability amid high capital expenditures and technological demands.

Revenue Profitability And Efficiency

Aerkomm reported revenue of €731,090 for FY 2023, reflecting minimal commercial traction. The company’s net loss of €23.8 million underscores significant operational inefficiencies, with diluted EPS at -€2.04. Operating cash flow was negative at €2.1 million, exacerbated by capital expenditures of €1.7 million, indicating ongoing investment in infrastructure despite weak revenue generation.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained, with negative profitability metrics and high cash burn. Capital efficiency is suboptimal, as evidenced by the disparity between revenue and operating losses. Aerkomm’s ability to monetize its IFEC solutions is yet to materialize, raising concerns about its long-term sustainability without additional funding.

Balance Sheet And Financial Health

Aerkomm’s balance sheet shows €4.2 million in cash and equivalents against total debt of €39.7 million, highlighting a leveraged position. The negative equity and high debt load suggest financial strain, with limited liquidity to support ongoing operations or expansion plans without further capital raises.

Growth Trends And Dividend Policy

Growth trends are muted, with minimal revenue and persistent losses. The company does not pay dividends, reinvesting—or consuming—available cash in operations. Future growth hinges on securing airline partnerships and scaling its IFEC solutions, but progress remains uncertain.

Valuation And Market Expectations

With a market cap of €51.4 million, Aerkomm’s valuation appears speculative, reflecting optimism about its niche market potential rather than current fundamentals. The negative beta of -0.053 suggests low correlation with broader markets, but investor confidence is likely tempered by its unproven business model.

Strategic Advantages And Outlook

Aerkomm’s strategic advantage lies in its focus on the underserved Asia-Pacific IFEC market. However, execution risks, high debt, and cash burn pose significant hurdles. The outlook remains cautious, dependent on the company’s ability to secure contracts, improve monetization, and achieve operational scale.

Sources

Company filings, market data

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