investorscraft@gmail.com

Intrinsic ValueAyro, Inc. (AYRO)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Ayro, Inc. operates in the electric vehicle (EV) industry, specializing in the design and manufacture of compact, low-speed electric vehicles for urban and commercial use. The company targets niche markets such as last-mile delivery, campus mobility, and urban logistics, offering customizable solutions tailored to fleet operators and institutional clients. Ayro’s revenue model hinges on vehicle sales, aftermarket services, and potential subscription-based offerings, positioning it as a flexible player in the evolving micro-mobility sector. Unlike mass-market EV manufacturers, Ayro focuses on lightweight, energy-efficient vehicles optimized for short-distance applications, which differentiates its product lineup. The company competes in a fragmented market with both established automotive players and emerging startups, leveraging its agility and specialization to carve out a defensible niche. However, its limited scale and reliance on a narrow customer base present challenges in achieving sustainable profitability amid rising competition and technological advancements in the broader EV landscape.

Revenue Profitability And Efficiency

Ayro reported modest revenue of $63,777 for the fiscal year, underscoring its early-stage commercialization efforts. The company’s net loss of $1.76 million and negative EPS of $2.02 reflect significant operating inefficiencies and high fixed costs relative to its revenue base. Operating cash flow was deeply negative at $13.3 million, exacerbated by minimal capital expenditures of $199K, signaling constrained investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power remains weak, with no near-term path to profitability given its current revenue scale. Capital efficiency is suboptimal, as evidenced by the substantial cash burn and limited operational leverage. Ayro’s ability to monetize its niche EV offerings will be critical to improving returns on invested capital, but execution risks persist.

Balance Sheet And Financial Health

Ayro maintains a relatively strong liquidity position with $16.0 million in cash and equivalents, providing a short-term buffer against operational losses. Total debt is minimal at $503K, reducing near-term solvency risks. However, the absence of meaningful revenue growth and persistent cash outflows could strain its financial flexibility if not addressed through strategic partnerships or capital raises.

Growth Trends And Dividend Policy

Growth trends are nascent, with revenue yet to demonstrate scalability. The company’s dividend payout of $0.30 per share appears unsustainable given its negative earnings and cash flow, likely reflecting a strategic anomaly rather than a recurring policy. Ayro’s future growth hinges on expanding its customer base and securing larger fleet contracts, but execution remains uncertain.

Valuation And Market Expectations

Market expectations for Ayro are muted, reflecting its small revenue base and unproven business model. The company’s valuation likely incorporates high uncertainty around its ability to capture meaningful market share in the competitive EV space. Investor sentiment may remain cautious until Ayro demonstrates clearer traction in commercial deployments or partnerships.

Strategic Advantages And Outlook

Ayro’s strategic advantages lie in its focus on niche EV applications, which could benefit from urbanization trends and regulatory tailwinds favoring low-emission vehicles. However, the outlook is clouded by operational challenges and capital constraints. Success will depend on scaling production, securing reliable demand, and differentiating its offerings in a crowded market. Near-term risks outweigh potential upside without visible progress.

Sources

Company filings (10-K), Bloomberg

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