investorscraft@gmail.com

Intrinsic Value of CBAK Energy Technology, Inc. (CBAT)

Previous Close$1.03
Intrinsic Value
Upside potential
Previous Close
$1.03

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

CBAK Energy Technology, Inc. operates in the lithium-ion battery manufacturing sector, specializing in high-performance power solutions for electric vehicles, energy storage systems, and industrial applications. The company generates revenue through the design, production, and sale of rechargeable batteries, leveraging its proprietary technology to serve a diverse clientele, including automotive manufacturers and renewable energy providers. Positioned in a rapidly growing industry driven by global electrification trends, CBAK competes by emphasizing innovation, cost efficiency, and scalability. Its market position is bolstered by strategic partnerships and a focus on high-demand segments, though it faces intense competition from larger, established players. The company’s ability to adapt to technological advancements and regulatory shifts will be critical in maintaining its niche in this dynamic sector.

Revenue Profitability And Efficiency

CBAK reported revenue of $176.6 million for FY 2024, with net income of $11.8 million, reflecting a diluted EPS of $0.13. Operating cash flow stood at $39.7 million, indicating solid cash generation from core operations. Capital expenditures of $17.2 million suggest ongoing investments in production capacity, though the company maintains a disciplined approach to spending relative to its cash flow.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 6.7% demonstrates moderate profitability, supported by efficient cost management. Operating cash flow coverage of capital expenditures highlights prudent capital allocation, with free cash flow potential supporting future growth initiatives. However, the relatively low EPS suggests room for improvement in earnings scalability.

Balance Sheet And Financial Health

CBAK’s balance sheet shows $6.7 million in cash and equivalents against total debt of $30.1 million, indicating a leveraged but manageable position. The debt-to-equity ratio warrants monitoring, though operating cash flow provides a buffer for near-term obligations. Liquidity appears adequate, but further deleveraging could strengthen financial flexibility.

Growth Trends And Dividend Policy

Revenue growth trends align with broader industry expansion, though specific YoY comparisons are unavailable. The company does not currently pay dividends, opting to reinvest earnings into R&D and capacity expansion. This strategy aligns with its growth-focused approach in a capital-intensive sector.

Valuation And Market Expectations

With a market capitalization derived from 89.9 million shares outstanding, CBAK’s valuation reflects investor expectations for sustained growth in the EV and energy storage markets. The modest EPS suggests the stock may trade at a lower multiple, pending clearer scalability and margin expansion.

Strategic Advantages And Outlook

CBAK’s technological expertise and niche market focus provide a competitive edge, but execution risks remain amid pricing pressures and supply chain volatility. The outlook hinges on its ability to scale production efficiently and capture higher-margin opportunities in evolving energy markets.

Sources

Company filings, CIK 0001117171

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