investorscraft@gmail.com

Intrinsic ValueActelis Networks, Inc. (ASNS)

Previous Close$0.53
Intrinsic Value
Upside potential
Previous Close
$0.53

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

Actelis Networks, Inc. operates in the telecommunications infrastructure sector, specializing in hybrid fiber-copper networking solutions for IoT, broadband, and smart city applications. The company’s core revenue model is driven by hardware sales and software-enabled networking solutions, targeting government, enterprise, and service provider markets. Actelis differentiates itself through its patented technology, which enhances legacy copper networks with fiber-like performance, offering a cost-effective alternative to full fiber deployments. The company competes in a niche segment of the broader telecom equipment market, where demand is fueled by the need for scalable, secure, and high-performance connectivity. Its market positioning is bolstered by partnerships with municipalities and utilities, though it faces competition from larger players with deeper R&D budgets and broader product portfolios. Actelis’ focus on hybrid solutions positions it as a transitional player in the shift toward full fiber networks, particularly in cost-sensitive or geographically constrained deployments.

Revenue Profitability And Efficiency

Actelis reported revenue of $7.76 million for FY 2024, alongside a net loss of $4.37 million, reflecting ongoing challenges in scaling profitability. The diluted EPS of -$0.73 underscores persistent inefficiencies, while operating cash flow of -$6.55 million indicates significant cash burn. Minimal capital expenditures ($1,000) suggest limited near-term growth investments, focusing instead on sustaining operations.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight weak capital efficiency, with revenue insufficient to cover operating costs. The absence of positive earnings power raises concerns about sustainability without additional funding or operational restructuring. Actelis’ ability to monetize its hybrid networking technology remains critical to improving capital returns.

Balance Sheet And Financial Health

Actelis holds $1.97 million in cash and equivalents against $1.35 million in total debt, providing limited liquidity. The modest cash position and high cash burn rate suggest potential liquidity risks if revenue growth or additional financing does not materialize. The balance sheet reflects a fragile financial state, requiring careful monitoring of near-term obligations.

Growth Trends And Dividend Policy

Growth trends remain uncertain, with no dividend policy in place, as the company prioritizes reinvestment (or survival) over shareholder returns. The lack of historical growth metrics makes it difficult to project future performance, though the IoT and smart city markets offer long-term opportunities if Actelis can capture demand.

Valuation And Market Expectations

Market expectations appear muted, given the company’s unprofitability and cash flow challenges. The valuation likely reflects skepticism about Actelis’ ability to achieve scale or profitability in a competitive telecom infrastructure market. Investor sentiment may hinge on near-term execution or strategic partnerships.

Strategic Advantages And Outlook

Actelis’ patented hybrid networking technology provides a differentiated offering, but execution risks and competitive pressures temper optimism. The outlook depends on securing larger contracts, improving margins, and extending its cash runway. Success in smart city or utility deployments could validate its niche strategy, though broader adoption remains uncertain.

Sources

Company filings (CIK: 0001141284), FY 2024 financial data provided

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