investorscraft@gmail.com

Intrinsic ValueAurrigo International plc (AURR.L)

Previous Close£92.50
Intrinsic Value
Upside potential
Previous Close
£92.50

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

Aurrigo International plc operates in the automotive, aviation, and transport industries, specializing in the design and manufacture of OEM components and autonomous vehicle solutions. The company’s product portfolio includes electronic control units, wiring harness systems, and safety-critical components, alongside innovative autonomous vehicles like the Auto-Pod, Auto-Shuttle, and Auto-Deliver. These cater to niche markets such as airports, urban centers, and logistics, positioning Aurrigo as a niche player in the autonomous mobility sector. Aurrigo’s technology extends to software and cloud-based tools like Auto-Connect and Auto-Sim, which enhance vehicle management and simulation for clients in aviation and ground handling. The company’s focus on cyber-resilient platforms and autonomous driving software underscores its commitment to innovation in a rapidly evolving industry. While its market presence is concentrated in the UK, its solutions have international applicability, particularly in automated baggage handling and security surveillance. Aurrigo’s competitive edge lies in its diversified product suite tailored for specific use cases, though it faces challenges scaling in a capital-intensive industry dominated by larger automotive and tech firms.

Revenue Profitability And Efficiency

Aurrigo reported revenue of £6.63 million for FY 2023, reflecting its niche market focus. However, the company posted a net loss of £3.92 million, with diluted EPS at -9.29p, indicating ongoing investment phases and operational challenges. Operating cash flow was negative at £4.90 million, exacerbated by capital expenditures of £223k, highlighting cash burn as a concern. The lack of profitability underscores the early-stage nature of its autonomous vehicle ventures.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow suggest limited near-term earnings power, with capital efficiency constrained by high R&D and commercialization costs. Aurrigo’s diluted EPS of -9.29p and operating cash outflow reflect its pre-revenue stage in autonomous solutions, requiring further funding to achieve scalability and sustainable margins.

Balance Sheet And Financial Health

Aurrigo’s balance sheet shows £3.46 million in cash and equivalents against £555k in total debt, providing limited liquidity given its cash burn. The modest debt level is a positive, but the company’s ability to sustain operations hinges on securing additional capital or achieving revenue traction in its autonomous vehicle segments.

Growth Trends And Dividend Policy

Growth is driven by innovation in autonomous mobility, though financials reveal significant losses and no dividend payments. The absence of a dividend policy aligns with its reinvestment strategy, prioritizing R&D and market expansion over shareholder returns in the near term.

Valuation And Market Expectations

With a market cap of £47.51 million, Aurrigo trades at a premium to its revenue, reflecting speculative growth expectations in autonomous transport. The low beta (0.287) suggests limited correlation with broader markets, typical of niche tech firms with unproven commercial models.

Strategic Advantages And Outlook

Aurrigo’s strengths lie in its specialized autonomous vehicle solutions and software platforms, but scalability and funding remain critical hurdles. The outlook depends on adoption in target markets like airports and logistics, though competitive pressures and high development costs pose risks. Success hinges on strategic partnerships and timely commercialization.

Sources

Company description, financials, and market data provided by ticker metadata

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