investorscraft@gmail.com

Intrinsic ValueBlaize Holdings, Inc. (BZAI)

Previous Close$1.36
Intrinsic Value
Upside potential
Previous Close
$1.36

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

Blaize Holdings, Inc. operates in the technology sector, specializing in AI-driven solutions tailored for edge computing and automotive applications. The company generates revenue primarily through the sale of proprietary hardware and software platforms designed to optimize AI inference workloads. Its products cater to industries requiring real-time data processing, such as autonomous vehicles, smart cities, and industrial automation. Blaize positions itself as a niche player in the AI acceleration market, competing against larger semiconductor and cloud-based AI providers by emphasizing energy efficiency and low-latency performance. The company targets high-growth verticals where edge AI adoption is accelerating, though its market share remains modest compared to established incumbents. Blaize's differentiation lies in its graph-native architecture, which aims to simplify AI deployment for developers while maintaining scalability. However, the competitive landscape is intense, with rapid innovation from both startups and tech giants pressuring margins and requiring continuous R&D investment.

Revenue Profitability And Efficiency

Blaize reported revenue of $1.55 million for the period, alongside a net loss of $4.11 million, reflecting early-stage commercialization challenges. The diluted EPS of -$3.50 underscores significant unprofitability, while negative operating cash flow of $2.77 million indicates heavy cash burn. With no capital expenditures recorded, the company appears to be prioritizing operational sustainability over expansion, though its revenue base remains insufficient to cover costs.

Earnings Power And Capital Efficiency

The company's negative earnings power highlights its pre-revenue or early-revenue phase, with substantial losses relative to its modest top line. Capital efficiency is strained, as evidenced by the cash burn rate and lack of meaningful operating leverage. The absence of capex suggests a focus on preserving liquidity, but the path to profitability remains uncertain without significant revenue scaling or cost rationalization.

Balance Sheet And Financial Health

Blaize's balance sheet shows minimal cash reserves of $1,506 against $1.5 million in total debt, signaling acute liquidity constraints. The negligible cash position raises concerns about near-term solvency, potentially necessitating additional financing. With no dividend payments, the company retains no flexibility for shareholder returns, prioritizing survival and operational funding.

Growth Trends And Dividend Policy

Revenue growth trends are unclear given the limited disclosed history, but the current figures suggest nascent commercialization. The absence of dividends aligns with the company's loss-making status and reinvestment needs. Blaize's growth trajectory hinges on broader AI adoption in edge applications, though execution risks and funding requirements remain high.

Valuation And Market Expectations

Market expectations for Blaize appear muted, given its financial distress and unproven business model. The steep losses and weak balance sheet likely weigh on valuation multiples, with investors pricing in high uncertainty. The company's ability to secure additional funding or achieve technological breakthroughs will be critical to altering market sentiment.

Strategic Advantages And Outlook

Blaize's graph-native AI architecture could provide a long-term edge in latency-sensitive applications, but its financial instability poses existential risks. The outlook is highly speculative, dependent on securing capital and achieving product-market fit. Success would require outperforming deeper-pocketed competitors in a rapidly evolving AI hardware landscape.

Sources

Company filings (CIK: 0002030578)

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