investorscraft@gmail.com

Intrinsic Value of BigBear.ai Holdings, Inc. (BBAI)

Previous Close$6.44
Intrinsic Value
Upside potential
Previous Close
$6.44

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

BigBear.ai Holdings, Inc. operates in the artificial intelligence and decision intelligence sector, providing advanced analytics and AI-driven solutions to government and commercial clients. The company specializes in predictive analytics, autonomous systems, and cyber engineering, catering primarily to defense, intelligence, and logistics markets. Its revenue model is built on long-term contracts and project-based engagements, leveraging proprietary AI platforms to deliver actionable insights and operational efficiencies. BigBear.ai positions itself as a trusted partner for mission-critical applications, competing with larger defense contractors and niche AI providers. The company’s focus on high-consequence decision-making in complex environments differentiates it from generalist AI firms, though it faces challenges in scaling commercial adoption beyond its core government clientele. Its market position is bolstered by strategic partnerships and a growing emphasis on AI-enabled automation in national security and supply chain optimization.

Revenue Profitability And Efficiency

BigBear.ai reported revenue of $158.2 million for the period, reflecting its reliance on government and enterprise contracts. The company posted a net loss of $257.1 million, with diluted EPS of -$1.10, indicating significant investment in growth and technology development. Operating cash flow was negative at $38.1 million, while capital expenditures remained minimal at $484,000, suggesting a focus on software-driven solutions over physical infrastructure.

Earnings Power And Capital Efficiency

The substantial net loss highlights ongoing challenges in achieving profitability, likely due to high R&D and customer acquisition costs inherent to AI-driven businesses. Negative operating cash flow underscores the capital-intensive nature of scaling AI platforms, though the low capex intensity points to asset-light operations. The company’s ability to convert its technology investments into recurring revenue streams will be critical for improving capital efficiency.

Balance Sheet And Financial Health

BigBear.ai held $50.1 million in cash and equivalents against $146.4 million in total debt, indicating a leveraged balance sheet. The debt-to-equity ratio suggests reliance on external financing, though the absence of dividend payouts preserves liquidity for operational needs. The company’s financial health hinges on its ability to secure new contracts and manage cash burn while servicing debt obligations.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the net loss expansion signals aggressive investment in market expansion. The company does not pay dividends, aligning with its growth-stage focus on reinvesting cash flows into technology and customer acquisition. Future growth will likely depend on expanding its commercial footprint and diversifying beyond government contracts.

Valuation And Market Expectations

With a negative EPS and significant losses, traditional valuation metrics are challenging to apply. Market expectations likely center on the company’s long-term potential in AI-driven decision intelligence, though execution risks and competitive pressures may weigh on investor sentiment. The stock’s performance will hinge on demonstrating scalable profitability and contract wins in key verticals.

Strategic Advantages And Outlook

BigBear.ai’s strategic advantages lie in its domain expertise in high-stakes AI applications and entrenched government relationships. The outlook depends on its ability to monetize its technology stack in commercial markets while maintaining defense sector relevance. Near-term challenges include improving cash flow and reducing losses, but the long-term opportunity in AI-enabled automation remains substantial if execution improves.

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