investorscraft@gmail.com

Intrinsic ValueAmesite Inc. (AMST)

Previous Close$1.83
Intrinsic Value
Upside potential
Previous Close
$1.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Amesite Inc. operates in the education technology sector, providing AI-driven online learning platforms tailored for businesses, universities, and K-12 institutions. The company’s core revenue model revolves around subscription-based access to its proprietary learning management systems, supplemented by licensing fees and professional services. Amesite differentiates itself through scalable, customizable solutions that integrate advanced machine learning to enhance user engagement and learning outcomes. The edtech market is highly competitive, with established players and emerging innovators vying for market share. Amesite positions itself as a niche provider focusing on seamless integration, ease of use, and AI-powered personalization, targeting mid-sized institutions and corporate training programs. Its ability to deliver cost-effective, high-quality solutions could help it carve out a sustainable niche, though broader adoption depends on competitive pricing and demonstrated efficacy compared to larger platforms.

Revenue Profitability And Efficiency

Amesite reported modest revenue of $166,881 for FY 2024, overshadowed by a net loss of $4.4 million, reflecting significant investment in platform development and market penetration. The diluted EPS of -$1.73 underscores ongoing unprofitability, while operating cash flow of -$2.8 million indicates persistent cash burn. Capital expenditures were minimal at $1,166, suggesting a lean operational approach focused on software scalability rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings power highlights its early-stage growth phase, with revenues insufficient to cover operating costs. Capital efficiency remains a challenge, as evidenced by the high cash burn relative to revenue generation. However, zero debt and a cash reserve of $2.1 million provide a limited runway for further investment in growth initiatives before additional funding may be required.

Balance Sheet And Financial Health

Amesite maintains a debt-free balance sheet, with total cash and equivalents of $2.1 million offering some liquidity. The absence of leverage reduces financial risk, but the company’s ability to sustain operations depends on extending its cash runway through revenue growth or external financing. Shareholder equity is likely under pressure due to accumulated losses, necessitating careful capital management.

Growth Trends And Dividend Policy

Growth trends are nascent, with revenue yet to scale meaningfully. The company does not pay dividends, reinvesting all resources into platform development and customer acquisition. Future growth hinges on expanding its client base and proving the scalability of its AI-driven solutions in a crowded edtech landscape.

Valuation And Market Expectations

Market expectations for Amesite are tempered by its early-stage losses and limited revenue base. Valuation metrics are challenging to apply given the lack of profitability, leaving investor sentiment largely tied to speculative growth potential in the edtech sector. Success will depend on demonstrating traction with institutional clients and achieving sustainable unit economics.

Strategic Advantages And Outlook

Amesite’s strategic advantages lie in its AI-powered, user-friendly platform and focus on underserved mid-market segments. The outlook remains uncertain, contingent on securing larger contracts and improving monetization. If the company can leverage its technology to drive adoption, it may attract partnerships or acquisition interest. However, execution risks and competitive pressures pose significant hurdles to long-term viability.

Sources

Company filings (CIK: 0001807166), FY 2024 preliminary data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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