investorscraft@gmail.com

Intrinsic ValueCXApp Inc. (CXAI)

Previous Close$0.32
Intrinsic Value
Upside potential
Previous Close
$0.32

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

CXApp Inc. operates in the enterprise software sector, specializing in workplace experience and digital transformation solutions. The company’s core revenue model is driven by subscription-based SaaS offerings, which include AI-powered workplace engagement platforms, mobile applications, and analytics tools designed to enhance employee productivity and operational efficiency. CXApp serves a diverse clientele across industries such as technology, healthcare, and finance, leveraging its proprietary technology to deliver seamless, data-driven workplace experiences. The company positions itself as a niche player in the competitive digital workplace solutions market, differentiating through its focus on AI integration and real-time analytics. While larger competitors dominate broader enterprise software segments, CXApp targets mid-market and enterprise clients seeking tailored, scalable solutions. Its market positioning hinges on innovation and customer-centric product development, though it faces challenges in scaling against established incumbents with deeper resources.

Revenue Profitability And Efficiency

In FY 2024, CXApp reported revenue of $7.1 million, reflecting its early-stage growth trajectory. The company posted a net loss of $19.4 million, with diluted EPS of -$1.22, indicating significant investment in product development and market expansion. Operating cash flow was negative at $7.3 million, while capital expenditures remained minimal at $30,000, underscoring a focus on software-driven scalability over physical assets.

Earnings Power And Capital Efficiency

CXApp’s negative earnings and cash flow highlight its current reinvestment phase, with capital allocated toward growth initiatives rather than profitability. The company’s capital efficiency metrics are constrained by its limited revenue base, though its SaaS model offers potential for margin improvement as scale increases. The absence of dividends aligns with its strategy to prioritize reinvestment in technology and customer acquisition.

Balance Sheet And Financial Health

As of FY 2024, CXApp held $4.9 million in cash and equivalents against $5.6 million in total debt, suggesting a modest liquidity buffer. The balance sheet reflects a growth-oriented financial structure, with debt levels manageable relative to its equity base. However, sustained negative cash flows may necessitate additional funding to support operations and expansion efforts.

Growth Trends And Dividend Policy

CXApp’s growth is driven by its SaaS platform adoption, though its revenue base remains small. The company has not established a dividend policy, consistent with its focus on reinvesting cash flows into growth. Future trends will depend on its ability to scale subscriptions and achieve operational leverage, which could improve profitability over time.

Valuation And Market Expectations

The market likely values CXApp based on its growth potential in the digital workplace sector, rather than current profitability. With a negative EPS and limited revenue, traditional valuation metrics are less applicable, leaving investor sentiment tied to execution risks and competitive positioning in a crowded market.

Strategic Advantages And Outlook

CXApp’s strategic advantages lie in its AI-driven platform and focus on workplace experience, a growing niche in enterprise software. The outlook hinges on its ability to convert innovation into scalable revenue, though competition and funding needs pose risks. Success will depend on securing larger enterprise contracts and improving unit economics in the coming years.

Sources

Company filings (CIK: 0001820875), FY 2024 financial data

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