investorscraft@gmail.com

Intrinsic ValueCXApp Inc. (CXAIW)

Previous Close$0.03
Intrinsic Value
Upside potential
Previous Close
$0.03

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, indoor mapping, and analytics tools. These solutions cater to large enterprises seeking to optimize employee productivity and operational efficiency through seamless digital integration. CXApp differentiates itself by leveraging proprietary AI and IoT technologies to deliver hyper-personalized workplace experiences, positioning it as a niche player in the competitive enterprise software market. The company targets industries with high demand for digital workplace solutions, such as technology, finance, and healthcare, where its platform enhances collaboration and space utilization. Despite being a smaller player compared to established competitors, CXApp’s focus on AI-driven innovation and vertical-specific customization provides a defensible market position. Its growth potential hinges on expanding its client base and upselling advanced features within existing accounts.

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, suggesting a lean operational model focused on scaling its SaaS platform.

Earnings Power And Capital Efficiency

CXApp’s negative earnings and cash flow underscore its pre-profitability phase, typical of growth-oriented SaaS companies. The modest capital expenditures imply a capital-light business model, with resources primarily allocated to R&D and customer acquisition. The company’s ability to improve gross margins and achieve operating leverage will be critical as it scales its subscription base and reduces customer acquisition costs over time.

Balance Sheet And Financial Health

As of FY 2024, CXApp held $4.9 million in cash and equivalents, with total debt of $5.6 million, indicating a relatively balanced liquidity position. The company’s financial health will depend on its ability to manage burn rates and secure additional funding if needed. The absence of dividends aligns with its focus on reinvesting cash flows into growth initiatives.

Growth Trends And Dividend Policy

CXApp’s growth strategy revolves around expanding its SaaS offerings and penetrating new verticals. The company does not currently pay dividends, prioritizing reinvestment in technology and market expansion. Future revenue growth will likely hinge on customer retention, upselling, and geographic expansion, with profitability expected to follow scale-driven efficiencies.

Valuation And Market Expectations

Given its early-stage profile, CXApp’s valuation is likely driven by growth potential rather than current earnings. Investors may focus on metrics such as ARR growth, customer acquisition costs, and churn rates to assess its long-term viability. The market will closely monitor execution risks and competitive pressures in the crowded enterprise SaaS space.

Strategic Advantages And Outlook

CXApp’s strategic advantages lie in its AI-driven platform and vertical-specific solutions, which cater to evolving workplace needs. The outlook depends on its ability to scale efficiently, retain customers, and differentiate from larger competitors. Success will require sustained innovation, disciplined cost management, and strategic partnerships to expand its market reach.

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