investorscraft@gmail.com

Intrinsic Value of Cheetah Net Supply Chain Service Inc. (CTNT)

Previous Close$1.41
Intrinsic Value
Upside potential
Previous Close
$1.41

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

Cheetah Net Supply Chain Service Inc. operates in the logistics and supply chain management sector, specializing in cross-border transportation and warehousing solutions. The company primarily serves businesses requiring efficient freight forwarding, customs clearance, and inventory management, particularly between the U.S. and China. Its revenue model is built on service fees, leveraging a network of logistics partners to optimize cost and delivery speed. Despite intense competition from global logistics providers, Cheetah Net differentiates itself through niche expertise in Sino-American trade routes and tailored customer solutions. The company’s market position remains modest, focusing on small to mid-sized enterprises that prioritize agility over scale. However, its reliance on a concentrated trade corridor exposes it to geopolitical and regulatory risks, which could impact long-term stability. To mitigate this, Cheetah Net may need to diversify its service offerings or expand into adjacent markets to sustain growth.

Revenue Profitability And Efficiency

In FY 2024, Cheetah Net reported revenue of $455,805 but incurred a net loss of $5.2 million, reflecting significant operational challenges. The diluted EPS of -$2.65 underscores persistent unprofitability, likely due to high fixed costs or pricing pressures. Operating cash flow of $242,220 suggests some ability to fund operations, though capital expenditures of -$365,000 indicate limited reinvestment in growth or efficiency improvements.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power, with capital efficiency further strained by minimal positive cash flow relative to losses. The lack of profitability suggests inefficiencies in cost management or revenue scalability, necessitating strategic adjustments to improve margins or volume.

Balance Sheet And Financial Health

Cheetah Net’s balance sheet shows $1.65 million in cash against $2.47 million in total debt, signaling liquidity risks if losses persist. The debt-to-equity ratio is unclear without shareholder equity data, but the current cash position may provide short-term runway, albeit with limited flexibility for debt servicing or opportunistic investments.

Growth Trends And Dividend Policy

No dividend payments were made in FY 2024, aligning with the company’s loss-making status. Growth trends appear stagnant, with revenue insufficient to offset costs. Without clear catalysts for expansion or margin improvement, the trajectory remains uncertain.

Valuation And Market Expectations

Given the lack of profitability and modest revenue, traditional valuation metrics are challenging to apply. Market expectations likely reflect skepticism about near-term turnaround potential, with investor focus on cost restructuring or strategic pivots.

Strategic Advantages And Outlook

Cheetah Net’s niche in cross-border logistics offers a narrow but defensible niche, though reliance on U.S.-China trade poses risks. The outlook hinges on operational restructuring, potential diversification, or partnerships to stabilize finances. Without material changes, the company may face continued headwinds in a competitive sector.

Sources

Company filings (CIK: 0001951667)

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