investorscraft@gmail.com

Intrinsic ValueC3is Inc. (CISS)

Previous Close$1.77
Intrinsic Value
Upside potential
Previous Close
$1.77

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

C3is Inc. operates in the maritime transportation sector, specializing in the ownership and operation of dry bulk carriers and tankers. The company generates revenue primarily through charter contracts, leveraging its fleet to serve global trade routes. Its business model is capital-intensive, relying on vessel utilization rates and freight market conditions. C3is competes in a cyclical industry where pricing power is influenced by global commodity demand, fleet supply dynamics, and geopolitical factors. The company’s market position is mid-tier, with a focus on cost-efficient operations to navigate volatile shipping rates. Its ability to secure medium-term charters provides revenue visibility, though spot market exposure introduces earnings volatility. C3is differentiates itself through operational discipline and a balanced fleet composition, targeting both dry bulk and tanker segments to mitigate sector-specific risks. The company’s strategic partnerships and adherence to regulatory standards further strengthen its competitive positioning in a fragmented industry.

Revenue Profitability And Efficiency

C3is reported revenue of $42.3 million for the period, reflecting its charter-based income streams. However, net income stood at -$2.7 million, indicating operational challenges or elevated costs. The company’s operating cash flow of $25.0 million suggests robust cash generation from core activities, while capital expenditures of -$1.6 million imply moderate fleet reinvestment. Diluted EPS of -$25.73 underscores profitability pressures, likely tied to vessel operating expenses or charter rate fluctuations.

Earnings Power And Capital Efficiency

Despite negative net income, C3is demonstrates earnings potential through its $25.0 million operating cash flow, highlighting effective working capital management. The modest debt level of $28.8 million suggests a conservative leverage profile, supporting financial flexibility. Capital efficiency metrics remain under pressure, as reflected in negative EPS, but the company’s ability to generate cash from operations provides a foundation for future reinvestment or debt reduction.

Balance Sheet And Financial Health

C3is maintains a solid liquidity position with $4.6 million in cash and equivalents, bolstered by low total debt of $28.8 thousand. This conservative balance sheet structure reduces financial risk, though the company’s negative equity (implied by negative net income) warrants monitoring. The absence of significant leverage provides resilience against industry downturns, but sustained profitability improvements are needed to strengthen shareholder equity.

Growth Trends And Dividend Policy

The company’s growth trajectory is tied to charter rate recoveries and fleet expansion opportunities. A dividend per share of $2.43 signals a commitment to shareholder returns, though sustainability depends on earnings stabilization. Given the cyclical nature of shipping, C3is may prioritize reinvestment over dividends if market conditions weaken, aligning capital allocation with long-term fleet competitiveness.

Valuation And Market Expectations

C3is’s valuation likely reflects its cyclical earnings profile and exposure to freight rate volatility. The negative EPS suggests the market prices in near-term challenges, but the dividend yield and operating cash flow could attract income-oriented investors. Sector-wide recovery prospects may drive re-rating potential if charter rates improve, though macroeconomic uncertainties remain a headwind.

Strategic Advantages And Outlook

C3is benefits from operational flexibility and a diversified fleet, positioning it to capitalize on shifting trade patterns. Its low debt enhances agility during market downturns, while the dividend policy signals confidence in cash flow stability. Longer-term success hinges on disciplined fleet management and the ability to navigate regulatory and environmental pressures in the shipping industry.

Sources

Company filings (CIK: 0001951067), disclosed financials for FY ending 2024-12-31

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