investorscraft@gmail.com

Intrinsic ValueDuos Technologies Group, Inc. (DUOT)

Previous Close$7.65
Intrinsic Value
Upside potential
Previous Close
$7.65

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

Duos Technologies Group, Inc. operates in the technology sector, specializing in intelligent security and analytical solutions for critical infrastructure, transportation, and logistics. The company leverages artificial intelligence and machine learning to deliver advanced inspection systems, including railcar and locomotive assessments, as well as perimeter security solutions. Its proprietary platforms, such as the Railcar Inspection Portal (RIP®), provide real-time data analytics to enhance operational efficiency and safety for clients in high-stakes industries. Duos Technologies serves a niche market with a focus on rail and logistics, positioning itself as a provider of cutting-edge automation and predictive maintenance tools. The company’s revenue model is project-based, combining hardware sales, software licensing, and maintenance services. While it competes with larger industrial technology firms, its specialized AI-driven solutions offer differentiation in accuracy and scalability. The rail sector’s increasing adoption of automation presents growth opportunities, though the company must navigate competitive pressures and long sales cycles inherent in enterprise technology deployments.

Revenue Profitability And Efficiency

For FY 2024, Duos Technologies reported revenue of $7.28 million, reflecting its project-driven business model. The company posted a net loss of $10.76 million, with diluted EPS of -$1.39, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $3.49 million, while capital expenditures totaled $1.83 million, underscoring significant investment needs despite cash burn.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in scaling its operations. With a high cost structure relative to revenue, Duos Technologies must improve margin performance through operational leverage or higher-margin software sales. The capital-intensive nature of its solutions necessitates careful balance between growth spending and financial sustainability.

Balance Sheet And Financial Health

Duos Technologies held $6.27 million in cash and equivalents against $8.53 million in total debt, suggesting a constrained liquidity position. The debt burden, coupled with persistent losses, raises concerns about long-term solvency unless revenue growth accelerates or cost discipline improves. Shareholders’ equity remains under pressure due to cumulative deficits.

Growth Trends And Dividend Policy

The company has not established a dividend policy, reinvesting all resources into growth initiatives. Revenue trends will depend on adoption rates of its AI-driven inspection systems, particularly in the rail sector. Given its unprofitability, near-term growth may require additional financing, diluting existing shareholders.

Valuation And Market Expectations

With a market cap likely reflecting its speculative growth prospects, Duos Technologies trades at a premium to current financial metrics. Investors appear to price in future adoption of its technology, though execution risks remain high. The absence of profitability discounts comparability to mature tech peers.

Strategic Advantages And Outlook

Duos Technologies’ AI-powered inspection systems offer a competitive edge in automation and predictive analytics. However, the outlook hinges on securing larger contracts and improving margins. Macro trends favor infrastructure tech, but the company must demonstrate scalable profitability to sustain investor confidence. Near-term challenges include funding requirements and competitive threats from broader industrial tech providers.

Sources

Company filings (10-K), disclosed financials

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