investorscraft@gmail.com

Intrinsic ValueSunrise New Energy Co., Ltd. (EPOW)

Previous Close$0.82
Intrinsic Value
Upside potential
Previous Close
$0.82

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

Sunrise New Energy Co., Ltd. operates in the renewable energy sector, focusing on lithium-ion battery materials and energy storage solutions. The company primarily generates revenue through the production and sale of graphite anode materials, a critical component in electric vehicle (EV) batteries and energy storage systems. Its business model leverages China's dominant position in the global battery supply chain, targeting both domestic and international markets. Sunrise New Energy positions itself as a mid-tier supplier, competing on cost efficiency and scalability while navigating intense competition from larger players. The company's growth is tied to the expanding EV market and renewable energy adoption, though it faces challenges such as raw material price volatility and regulatory shifts. Its strategic partnerships and vertical integration efforts aim to enhance its market position, but execution risks remain given its smaller scale and financial constraints.

Revenue Profitability And Efficiency

In FY 2023, Sunrise New Energy reported revenue of $45.1 million, reflecting its active participation in the battery materials market. However, the company posted a net loss of $24.2 million, with diluted EPS of -$0.95, indicating significant profitability challenges. Operating cash flow was negative at $7.3 million, exacerbated by capital expenditures of $7.2 million, underscoring inefficiencies in cash generation relative to its growth investments.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flows highlight weak earnings power, with capital expenditures nearly matching operating cash outflows. This suggests limited ability to self-fund growth, relying instead on external financing. The high total debt of $27.8 million against minimal cash reserves ($1.4 million) further strains capital efficiency, raising concerns about sustainable operations without additional funding.

Balance Sheet And Financial Health

Sunrise New Energy's balance sheet reveals financial stress, with total debt significantly outweighing cash reserves. The debt-to-equity ratio is elevated, reflecting leverage risks. The lack of dividend payments aligns with its focus on preserving liquidity, but the company's ability to meet obligations hinges on improving operational performance or securing external capital.

Growth Trends And Dividend Policy

Growth is tied to EV market expansion, but recent financials show no dividend distributions, prioritizing reinvestment. The company's negative net income and cash flows suggest it is in a high-risk growth phase, with scalability challenges. Future trends depend on cost management and demand for graphite anode materials, though competitive pressures may limit margin recovery.

Valuation And Market Expectations

The market likely discounts Sunrise New Energy due to its unprofitability and leveraged position. Valuation metrics are constrained by negative earnings, with investors focusing on potential turnaround execution or sector tailwinds. The stock's performance may hinge on broader EV adoption trends and the company's ability to stabilize finances.

Strategic Advantages And Outlook

Sunrise New Energy's strategic focus on battery materials aligns with global decarbonization trends, but execution risks loom large. Its outlook depends on improving operational efficiency, securing stable raw material supply, and scaling production. While sector growth offers opportunities, the company must address financial weaknesses to capitalize on its market positioning.

Sources

Company filings (10-K), CIK: 0001780731

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