investorscraft@gmail.com

Intrinsic ValueFreightos Limited Ordinary shares (CRGO)

Previous Close$2.12
Intrinsic Value
Upside potential
Previous Close
$2.12

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

Freightos Limited operates in the global logistics and freight industry, providing a digital marketplace that connects shippers, freight forwarders, and carriers. The company's core revenue model is driven by transaction fees, subscription services, and data analytics, enabling real-time pricing and booking for air and ocean freight. As a pioneer in digitizing freight transactions, Freightos leverages its proprietary platform to streamline traditionally opaque and inefficient processes, positioning itself as a key enabler of supply chain transparency. The company competes in a fragmented market dominated by legacy players but stands out through its technology-driven approach, which enhances operational efficiency for its users. Its market position is further strengthened by partnerships with major logistics providers and its ability to aggregate demand across a global network. Freightos aims to capitalize on the growing shift toward digital freight solutions, though it faces challenges in scaling adoption amid entrenched industry practices.

Revenue Profitability And Efficiency

Freightos reported revenue of $23.8 million for FY 2024, reflecting its growing transaction and subscription base. However, the company remains unprofitable, with a net loss of $22.5 million, driven by high operating expenses as it invests in platform development and market expansion. Operating cash flow was negative at $12.1 million, indicating ongoing cash burn, though capital expenditures were minimal at $48,000, suggesting a asset-light business model.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$0.46 underscores its current lack of earnings power, as it prioritizes growth over near-term profitability. Freightos's capital efficiency is constrained by its negative operating cash flow, though its low capital expenditure requirements mitigate some financial strain. The business will need to achieve greater scale to improve margins and generate sustainable returns.

Balance Sheet And Financial Health

Freightos maintains a modest cash position of $10.1 million, with total debt of $954,000, indicating limited leverage. The negative cash flow from operations raises liquidity concerns, potentially necessitating additional funding if losses persist. The company's financial health hinges on its ability to reduce cash burn while expanding its revenue base.

Growth Trends And Dividend Policy

Freightos is in a high-growth phase, focusing on expanding its digital freight platform's adoption. No dividends are paid, as the company reinvests all available capital into growth initiatives. The trajectory will depend on its success in converting industry participants to its platform and achieving operational leverage.

Valuation And Market Expectations

The market likely values Freightos based on its potential to disrupt the freight industry rather than current profitability. Investors appear to be pricing in long-term growth, though skepticism may persist given the company's ongoing losses and the competitive logistics landscape.

Strategic Advantages And Outlook

Freightos's key strategic advantage lies in its first-mover status in digital freight marketplaces and its proprietary technology. The outlook depends on execution in scaling its platform and converting industry participants. Success could position the company as a critical infrastructure player in global logistics, but challenges remain in achieving sustainable profitability.

Sources

Company filings (CIK: 0001927719)

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