investorscraft@gmail.com

Intrinsic ValueAurora Innovation, Inc. (AUROW)

Previous Close$0.30
Intrinsic Value
Upside potential
Previous Close
$0.30

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

Aurora Innovation, Inc. operates in the autonomous vehicle technology sector, focusing on developing self-driving systems for commercial trucking and logistics. The company’s core revenue model is currently pre-revenue, relying on strategic partnerships and long-term commercialization plans rather than immediate sales. Aurora positions itself as a leader in autonomous mobility, leveraging advanced AI and machine learning to enhance safety and efficiency in freight transportation, a market poised for significant disruption. The company competes with other tech-driven mobility firms but differentiates through its specialized focus on trucking, which offers clearer regulatory pathways and near-term commercial potential compared to passenger vehicles. Aurora’s partnerships with major industry players underscore its credibility, though the capital-intensive nature of its operations requires sustained investment before achieving scalability.

Revenue Profitability And Efficiency

Aurora Innovation reported no revenue for the period, reflecting its pre-commercialization stage. The company posted a net loss of $748 million, driven by heavy R&D and operational expenses typical of early-stage autonomous vehicle firms. Operating cash flow was negative $611 million, with capital expenditures at $34 million, indicating ongoing investment in technology development and infrastructure.

Earnings Power And Capital Efficiency

Aurora’s diluted EPS of -$0.46 highlights its current lack of earnings power, as the business prioritizes growth over profitability. The capital-intensive nature of autonomous technology development necessitates significant upfront investment, with returns likely deferred until commercialization scales. The company’s ability to secure funding and manage burn rate will be critical to sustaining operations until revenue generation begins.

Balance Sheet And Financial Health

Aurora holds $211 million in cash and equivalents, providing liquidity amid its high cash burn. Total debt stands at $121 million, a relatively modest figure compared to its cash position. However, the absence of revenue and persistent losses raise concerns about long-term solvency, requiring continued access to capital markets or strategic partnerships to fund operations.

Growth Trends And Dividend Policy

Growth is entirely tied to Aurora’s progress in deploying autonomous trucking solutions, with no near-term revenue visibility. The company does not pay dividends, reinvesting all resources into R&D and commercialization efforts. Success hinges on regulatory approvals, technological milestones, and partnerships, making its growth trajectory highly speculative but potentially transformative if execution aligns with industry timelines.

Valuation And Market Expectations

Aurora’s valuation reflects investor optimism about the future of autonomous trucking, despite current financial metrics. The market prices the stock based on long-term potential rather than present fundamentals, with high volatility expected as milestones are achieved or delayed. Comparisons to peers are challenging given the nascent stage of the industry and varying business models.

Strategic Advantages And Outlook

Aurora’s strategic advantages include its focus on freight, which offers clearer near-term adoption than passenger AVs, and partnerships with established logistics firms. However, the outlook remains uncertain due to technological, regulatory, and competitive risks. The company’s ability to scale and monetize its platform will determine its success, with 2024 likely being a pivotal year for progress updates.

Sources

Company filings (10-K), investor disclosures

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