investorscraft@gmail.com

Intrinsic ValueFreightos Limited (CRGOW)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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. By digitizing traditionally opaque and inefficient processes, Freightos enhances transparency and operational efficiency for its users. The company competes in a fragmented but rapidly evolving sector, where digital transformation is gaining traction. Freightos differentiates itself through its proprietary technology stack, which includes AI-driven pricing algorithms and a comprehensive global network of logistics providers. Its market position is strengthened by partnerships with major industry players, though it faces competition from both traditional brokers and emerging digital platforms. The company’s growth is tied to broader adoption of digital solutions in freight logistics, a market with significant expansion potential as supply chains modernize.

Revenue Profitability And Efficiency

Freightos reported revenue of $23.8 million for the period, 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 and investments in platform development. Operating cash flow was negative at $12.1 million, indicating ongoing cash burn, though capital expenditures were minimal at $48,000, suggesting a lean asset-light 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. Capital efficiency is constrained by negative cash flows, though its low capex requirements highlight scalability potential. Freightos’ ability to monetize its platform and expand margins will be critical to improving capital returns in the long term.

Balance Sheet And Financial Health

Freightos maintains a modest cash position of $10.1 million, with total debt of $954,000, indicating low leverage. The balance sheet appears manageable in the short term, but sustained negative cash flows could pressure liquidity if not offset by future fundraising or improved operational performance. The company’s financial health hinges on its ability to achieve scale and reduce losses.

Growth Trends And Dividend Policy

Freightos is in a high-growth phase, focusing on expanding its digital freight marketplace. No dividends are paid, as the company reinvests all cash flows into growth initiatives. Key trends include increasing digital adoption in freight logistics, though macroeconomic volatility in global trade could impact near-term growth rates.

Valuation And Market Expectations

The market likely values Freightos based on its long-term potential to disrupt traditional freight logistics, rather than current profitability. The absence of positive earnings makes traditional valuation metrics less applicable, with investors instead focusing on user growth, platform engagement, and market share gains in a digitizing industry.

Strategic Advantages And Outlook

Freightos benefits from first-mover advantages in digital freight marketplaces and a robust technology platform. Strategic partnerships and network effects could further solidify its position. However, the outlook depends on execution risks, competitive pressures, and the pace of industry digitization. Success will require scaling revenue while narrowing losses to achieve 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