investorscraft@gmail.com

Intrinsic ValueAspen Aerogels, Inc. (ASPN)

Previous Close$6.59
Intrinsic Value
Upside potential
Previous Close
$6.59

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

Aspen Aerogels, Inc. is a leading innovator in high-performance aerogel insulation solutions, serving energy infrastructure, electric vehicles, and industrial markets. The company specializes in manufacturing PyroThin® and Spaceloft® aerogel products, which offer superior thermal management, fire resistance, and energy efficiency. Aspen’s proprietary technology positions it as a critical supplier for battery thermal barriers in EVs and insulation for subsea pipelines, leveraging its niche expertise in advanced materials. The company operates in a high-growth sector driven by decarbonization trends, regulatory mandates for energy efficiency, and EV adoption. Its competitive edge stems from patented aerogel formulations, strong R&D capabilities, and partnerships with major OEMs. While facing competition from traditional insulation providers, Aspen’s differentiated products command premium pricing and long-term contracts, reinforcing its market leadership in specialized applications.

Revenue Profitability And Efficiency

Aspen Aerogels reported revenue of $452.7 million for FY 2024, with net income of $13.4 million, marking a transition to profitability. Diluted EPS stood at $0.17, reflecting improved operational leverage. Operating cash flow was $45.5 million, though capital expenditures of $86.3 million indicate ongoing investments in capacity expansion. The company’s margin progression suggests scaling benefits, but further cost discipline will be critical to sustain profitability amid growth initiatives.

Earnings Power And Capital Efficiency

The company’s return to profitability underscores its earnings potential, driven by higher-margin EV and energy sector contracts. Capital efficiency remains a focus, with capex directed toward capacity for PyroThin® production. Operating cash flow coverage of investments is improving, but leverage to fixed costs necessitates volume growth to achieve targeted ROIC. Asset turnover trends will be key to monitor as new facilities ramp up.

Balance Sheet And Financial Health

Aspen maintains a solid liquidity position with $220.9 million in cash and equivalents against $197.4 million of total debt, providing flexibility for growth. The balance sheet reflects a strategic shift toward scalable infrastructure, with capex funded by operating cash flow and existing reserves. Debt levels are manageable, but future financing needs may arise if expansion accelerates beyond current projections.

Growth Trends And Dividend Policy

Revenue growth is tied to EV adoption and energy infrastructure investments, with PyroThin® demand as a primary driver. Aspen does not pay dividends, reinvesting cash flows into R&D and capacity. Backlog visibility and customer diversification support top-line stability, but cyclical exposure to energy markets warrants monitoring. Long-term contracts with automakers provide a recurring revenue base.

Valuation And Market Expectations

The market appears to price Aspen on growth potential, with a premium for its EV thermal barrier technology. Valuation multiples reflect expectations of margin expansion and market share gains. Execution risks around capacity utilization and competition could drive volatility, but secular tailwinds in energy efficiency underpin bullish scenarios.

Strategic Advantages And Outlook

Aspen’s proprietary aerogel technology and first-mover status in EV insulation provide durable advantages. Partnerships with tier-1 automakers and energy firms enhance its growth runway. Near-term execution on capacity ramp-up and cost control will be critical. The outlook remains positive, supported by regulatory tailwinds, though macroeconomic pressures on EV adoption could pose headwinds.

Sources

10-K filing, company 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