investorscraft@gmail.com

Intrinsic ValueAmerican Rebel Holdings, Inc. (AREBW)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

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

American Rebel Holdings, Inc. operates in the consumer goods sector, specializing in branded products that cater to outdoor and lifestyle markets. The company generates revenue through the design, manufacturing, and distribution of its proprietary merchandise, which includes tactical gear, safes, and other accessories. Its business model relies on direct-to-consumer sales and wholesale partnerships, positioning it in a competitive niche where brand loyalty and product differentiation are critical. The company targets a specific demographic of outdoor enthusiasts and security-conscious consumers, leveraging its brand identity to carve out a distinct market presence. Despite its specialized focus, American Rebel faces challenges from larger competitors with broader product lines and greater economies of scale. Its ability to innovate and maintain cost efficiency will be key to sustaining its market position in an industry dominated by established players.

Revenue Profitability And Efficiency

In FY 2024, American Rebel reported revenue of $11.4 million, reflecting its niche market focus. However, the company posted a net loss of $17.6 million, with diluted EPS at -$7,672.75, indicating significant profitability challenges. Operating cash flow was negative at $7.0 million, while capital expenditures were minimal, suggesting limited reinvestment in growth initiatives. These metrics highlight inefficiencies in cost management and operational scalability.

Earnings Power And Capital Efficiency

The company's substantial net loss and negative operating cash flow underscore weak earnings power. With minimal capital expenditures, American Rebel is not actively investing in capacity expansion or innovation, which may hinder future competitiveness. The high net loss relative to revenue suggests capital inefficiency, raising concerns about the sustainability of its business model without improved operational performance or external financing.

Balance Sheet And Financial Health

American Rebel's balance sheet shows $0.3 million in cash and equivalents against $10.8 million in total debt, indicating a strained liquidity position. The high debt load relative to cash reserves raises solvency risks, particularly given the company's ongoing operating losses. Without a significant turnaround in profitability or additional capital infusion, financial health remains precarious.

Growth Trends And Dividend Policy

The company has not provided a dividend, reflecting its focus on preserving cash amid financial challenges. Growth trends are unclear due to the lack of disclosed historical comparisons, but the current revenue level and losses suggest stagnant or declining performance. Without clear strategic initiatives or market expansion, near-term growth prospects appear limited.

Valuation And Market Expectations

Given the company's financial struggles and niche market position, valuation metrics are challenging to assess. The significant net loss and negative EPS suggest market expectations are likely subdued, with investors cautious about the company's ability to achieve profitability. The warrants (AREBW) may trade based on speculative sentiment rather than fundamental performance.

Strategic Advantages And Outlook

American Rebel's strategic advantage lies in its branded product portfolio targeting a specific consumer segment. However, the outlook remains uncertain due to persistent losses, high debt, and limited cash reserves. The company must address operational inefficiencies and explore new revenue streams to stabilize its financial position. Without decisive action, long-term viability remains in question.

Sources

Company filings (CIK: 0001648087)

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