investorscraft@gmail.com

Intrinsic ValueCarbon Revolution Public Limited Company Warrant (CREVW)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

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 operates in the advanced materials and automotive components sector, specializing in lightweight carbon fiber wheel technology. The company targets high-performance and luxury automotive manufacturers, offering a premium product that enhances vehicle efficiency and performance. Its proprietary manufacturing process differentiates it from traditional alloy wheel producers, positioning Carbon Revolution as a niche innovator in an industry increasingly focused on sustainability and weight reduction. The company’s revenue model hinges on long-term supply agreements with OEMs, though its market penetration remains limited by high production costs and the premium nature of its offerings. As automakers prioritize electrification and fuel efficiency, Carbon Revolution’s technology aligns with broader industry trends, but scalability and cost competitiveness remain key challenges. The company competes with established alloy wheel manufacturers and emerging carbon fiber specialists, requiring continued R&D investment to maintain its technological edge.

Revenue Profitability And Efficiency

Carbon Revolution reported revenue of $38.3 million for FY 2023, reflecting its niche market focus. However, the company posted a net loss of $79.2 million, underscoring significant profitability challenges. Operating cash flow was negligible, while capital expenditures totaled $13.1 million, indicating ongoing investment in production capabilities. The lack of diluted EPS data suggests minimal earnings power relative to its capital structure.

Earnings Power And Capital Efficiency

The company’s negative net income and absence of reported EPS highlight weak earnings generation. High R&D and production costs likely strain capital efficiency, though specific return metrics are unavailable. The capital-intensive nature of carbon fiber manufacturing necessitates sustained funding, which may pressure margins until economies of scale are achieved.

Balance Sheet And Financial Health

Carbon Revolution held $19.6 million in cash and equivalents against $92.7 million in total debt, signaling liquidity constraints. The debt-heavy balance sheet raises concerns about financial flexibility, particularly given ongoing losses. Without detailed leverage ratios, the company’s ability to service obligations remains uncertain, warranting caution for investors.

Growth Trends And Dividend Policy

Revenue growth potential is tied to adoption by luxury and performance automakers, but profitability hurdles persist. No dividends were paid, consistent with the company’s reinvestment needs and unprofitability. Future expansion depends on scaling production and securing additional OEM contracts, though execution risks are high.

Valuation And Market Expectations

Market expectations appear tempered, given the company’s losses and leveraged position. The absence of EPS data complicates traditional valuation metrics. Investors likely price in speculative growth tied to carbon fiber adoption, but skepticism may prevail until sustainable profitability is demonstrated.

Strategic Advantages And Outlook

Carbon Revolution’s proprietary technology offers a competitive edge in lightweight wheel solutions, aligning with automotive industry trends. However, high costs and limited scale pose near-term risks. Success hinges on securing broader OEM partnerships and improving operational efficiency. The outlook remains uncertain, contingent on market adoption and financial stabilization.

Sources

Company filings (FY 2023), CIK 0001960208

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