investorscraft@gmail.com

Intrinsic ValueCarbon Revolution Public Limited Ordinary Shares (CREV)

Previous Close$1.59
Intrinsic Value
Upside potential
Previous Close
$1.59

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

Carbon Revolution Public Limited Company specializes in the design, manufacture, and supply of lightweight carbon fiber wheels for high-performance automotive applications. The company serves premium and luxury vehicle manufacturers, leveraging advanced composite technology to deliver superior strength-to-weight ratios, enhancing vehicle efficiency and performance. Operating in a niche segment of the automotive components industry, Carbon Revolution competes with traditional alloy wheel manufacturers by offering innovative solutions that align with the industry’s shift toward sustainability and electrification. The company’s market position is bolstered by its proprietary manufacturing processes and partnerships with leading automakers, though it faces challenges in scaling production and achieving cost competitiveness. Its revenue model is primarily driven by direct sales to OEMs, with potential growth tied to broader adoption of carbon fiber technology in mainstream automotive markets.

Revenue Profitability And Efficiency

In FY 2023, Carbon Revolution reported revenue of $38.3 million, reflecting its niche market focus. However, the company recorded a net loss of $79.2 million, underscoring significant operational challenges and high production costs. Operating cash flow was negative at $34.96 million, while capital expenditures totaled $13.1 million, indicating ongoing investments in capacity and technology. The diluted EPS of -$3.8 highlights the financial strain from scaling operations in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow demonstrate limited near-term earnings power, with profitability constrained by high fixed costs and low production volumes. Capital efficiency remains a concern, as evidenced by substantial cash burn and elevated debt levels. The focus on premium automotive markets provides pricing power, but achieving economies of scale is critical to improving margins and sustaining long-term viability.

Balance Sheet And Financial Health

Carbon Revolution’s balance sheet shows $19.6 million in cash and equivalents against total debt of $92.7 million, indicating a leveraged position with limited liquidity. The high debt burden relative to cash reserves raises concerns about financial flexibility, particularly given persistent operating losses. The absence of dividends aligns with the company’s need to conserve capital for growth and debt servicing.

Growth Trends And Dividend Policy

Growth prospects hinge on expanding adoption of carbon fiber wheels in the automotive sector, though near-term revenue growth is tempered by operational inefficiencies. The company does not pay dividends, prioritizing reinvestment to scale production and reduce costs. Long-term success depends on securing additional OEM contracts and improving manufacturing yields to achieve profitability.

Valuation And Market Expectations

Market expectations for Carbon Revolution are likely muted due to its unprofitability and high cash burn. Valuation metrics are challenging to assess given the lack of positive earnings, with investor focus on potential breakthroughs in cost reduction or strategic partnerships. The stock’s performance may remain volatile until the company demonstrates a clearer path to sustainable margins.

Strategic Advantages And Outlook

Carbon Revolution’s proprietary technology and first-mover advantage in carbon fiber wheels provide strategic differentiation, but execution risks persist. The outlook depends on scaling production, reducing costs, and securing long-term OEM contracts. Success in these areas could position the company as a leader in lightweight automotive solutions, though near-term financial pressures remain a significant hurdle.

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