investorscraft@gmail.com

Intrinsic ValueArchimedes Tech SPAC Partners II Co. Ordinary Shares (ATII)

Previous Close$10.65
Intrinsic Value
Upside potential
Previous Close
$10.65

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

Archimedes Tech SPAC Partners II Co. is a special purpose acquisition company (SPAC) focused on identifying and merging with a high-potential technology business. As a blank-check entity, it operates without active commercial operations, instead raising capital through an IPO to facilitate a future business combination. The company targets the technology sector, aiming to leverage its management expertise to identify disruptive innovators in areas such as software, fintech, or advanced computing. Its market position hinges on its ability to secure a value-accretive merger, which remains speculative at this stage. The SPAC model relies heavily on investor confidence in its leadership's ability to execute a successful deal, positioning it as a transitional vehicle rather than a standalone business. Given its pre-merger status, the company lacks traditional revenue streams or market share, with its success contingent on identifying a suitable target and completing the transaction within the allotted timeframe.

Revenue Profitability And Efficiency

As a pre-merger SPAC, Archimedes Tech SPAC Partners II Co. reported no revenue for the period. The company recorded a net loss of $78.7 million, reflecting operational costs associated with maintaining its SPAC structure and pursuing potential acquisitions. With no operating cash flow or capital expenditures, the financials underscore its transitional nature, with efficiency metrics irrelevant until a business combination is completed.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with diluted EPS of -$0.02, driven by administrative expenses and no offsetting revenue. Capital efficiency cannot be assessed meaningfully, as the SPAC's primary use of funds is to identify and merge with a target business. The $192,033 in total debt suggests limited leverage, but the absence of cash reserves raises questions about liquidity post-merger.

Balance Sheet And Financial Health

Archimedes Tech SPAC Partners II Co. holds no cash or equivalents, with total debt of $192,033, indicating minimal leverage but also no liquidity buffer. The balance sheet reflects its SPAC structure, with no tangible assets or liabilities beyond those tied to its corporate operations. Financial health is contingent on securing a merger, as prolonged inactivity could strain resources.

Growth Trends And Dividend Policy

Growth trends are not applicable, as the company has no operating history. No dividends have been declared, consistent with SPACs typically retaining capital for merger-related activities. Future growth will depend entirely on the success of its acquisition strategy and the performance of the merged entity.

Valuation And Market Expectations

Valuation is speculative, hinging on investor sentiment toward the SPAC's management and potential merger targets. Market expectations are binary, with success measured by the ability to close a deal that unlocks shareholder value. The absence of operational metrics makes traditional valuation models inapplicable.

Strategic Advantages And Outlook

The company's strategic advantage lies in its SPAC structure, offering a streamlined path for a private tech firm to go public. However, the outlook is uncertain, as competition for high-quality targets is intense, and failure to consummate a merger within the mandated timeframe could result in liquidation. Execution risk remains the critical variable for stakeholders.

Sources

SEC filings (CIK: 0002028516)

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