investorscraft@gmail.com

Intrinsic ValueEve Holding, Inc. (EVEX)

Previous Close$3.94
Intrinsic Value
Upside potential
Previous Close
$3.94

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

Eve Holding, Inc. operates in the emerging urban air mobility (UAM) sector, focusing on the development of electric vertical takeoff and landing (eVTOL) aircraft. The company aims to revolutionize urban transportation by providing sustainable, efficient, and scalable aerial mobility solutions. Its core revenue model is expected to derive from aircraft sales, service contracts, and potential partnerships with urban mobility networks. Eve Holding positions itself as a pioneer in the UAM space, leveraging its affiliation with Embraer to enhance technological credibility and market access. The company targets both commercial and defense applications, aiming to address congestion and environmental challenges in urban centers. With the UAM industry still in its infancy, Eve Holding competes with other startups and aerospace incumbents, differentiating itself through integrated vehicle and service solutions. The long-term success hinges on regulatory approvals, infrastructure development, and achieving commercial scalability.

Revenue Profitability And Efficiency

Eve Holding reported no revenue for the period, reflecting its pre-commercial stage. The net loss of $138.2 million underscores significant R&D and operational expenses as the company develops its eVTOL technology. Negative operating cash flow of $136.0 million highlights the capital-intensive nature of its business model, with no capital expenditures recorded, suggesting deferred production scaling.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.48 reflects its current lack of earnings power, typical for a pre-revenue aerospace innovator. Capital efficiency metrics are not yet meaningful, as Eve Holding prioritizes technological advancement over near-term profitability. The absence of positive cash flows indicates reliance on external funding to sustain operations and development.

Balance Sheet And Financial Health

Eve Holding’s balance sheet shows $56.4 million in cash and equivalents against $132.0 million in total debt, signaling potential liquidity constraints. The debt load, coupled with negative cash flows, may necessitate additional financing to support ongoing operations. The lack of revenue amplifies financial risk, though strategic backing from Embraer could provide stability.

Growth Trends And Dividend Policy

Growth is entirely forward-looking, contingent on eVTOL certification and commercialization. No dividends are paid, as the company reinvests all available capital into development. Future growth hinges on regulatory milestones, partnerships, and market adoption of UAM solutions, which remain uncertain in timing and scale.

Valuation And Market Expectations

Valuation is speculative, driven by long-term potential rather than current fundamentals. Investors price Eve Holding based on its first-mover potential in UAM, though execution risks and funding needs temper optimism. Market expectations are tied to technological progress and industry tailwinds, with no near-term profitability anticipated.

Strategic Advantages And Outlook

Eve Holding benefits from Embraer’s aerospace expertise and a vertically integrated strategy. However, the outlook is highly uncertain, dependent on regulatory approvals, technological validation, and capital availability. Success requires overcoming operational, financial, and competitive hurdles in a nascent industry with unproven demand dynamics.

Sources

Company filings (10-K), CIK 0001823652

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