investorscraft@gmail.com

Intrinsic ValueEvolv Technologies Holdings, Inc. (EVLVW)

Previous Close$0.17
Intrinsic Value
Upside potential
Previous Close
$0.17

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

Evolv Technologies Holdings, Inc. operates in the security technology sector, specializing in AI-driven threat detection solutions. The company’s core revenue model is built on subscription-based services and hardware sales for its Evolv Express system, which uses advanced sensors and machine learning to screen for weapons at high-traffic venues. This positions Evolv as a disruptor in physical security, targeting sectors like entertainment, education, and corporate facilities where safety concerns are paramount. The company differentiates itself through real-time analytics and seamless integration, reducing operational friction compared to traditional metal detectors. Its market positioning leverages the growing demand for proactive security measures in an era of heightened public safety awareness. Evolv competes with legacy screening providers by offering faster, more accurate, and less intrusive solutions, though adoption rates and scalability remain key challenges in a fragmented industry.

Revenue Profitability And Efficiency

Evolv reported revenue of $103.9 million for the period, reflecting demand for its security solutions. However, net income stood at -$54.0 million, with diluted EPS of -$0.34, indicating ongoing investment in growth. Operating cash flow was -$30.9 million, while capital expenditures reached -$31.2 million, underscoring significant cash burn as the company scales its technology and customer base.

Earnings Power And Capital Efficiency

The negative earnings and cash flow highlight Evolv’s current stage of prioritizing expansion over profitability. Capital efficiency metrics are pressured by high R&D and deployment costs, though recurring subscription revenue could improve margins over time. The company’s ability to convert its technological edge into sustainable earnings will depend on broader market adoption and operational leverage.

Balance Sheet And Financial Health

Evolv maintains $37.0 million in cash and equivalents against $14.5 million in total debt, providing liquidity but with a narrow cushion given its cash burn. The absence of dividends aligns with its growth-focused strategy. Investors should monitor working capital needs and potential fundraising activities to support ongoing operations and innovation.

Growth Trends And Dividend Policy

Revenue growth trends are tied to Evolv’s ability to penetrate new verticals and geographies. The company does not pay dividends, reinvesting all cash flows into product development and market expansion. Long-term growth will hinge on contract wins and the scalability of its AI-driven platform in a competitive security landscape.

Valuation And Market Expectations

The market likely prices Evolv on future growth potential rather than current profitability, given its negative earnings. Valuation multiples should be assessed against peers in AI security and SaaS-based hardware providers, with attention to renewal rates and average contract values as key drivers.

Strategic Advantages And Outlook

Evolv’s AI-powered screening technology offers a strategic edge in speed and accuracy, but execution risks remain. The outlook depends on securing large-scale deployments and improving unit economics. Regulatory tailwinds for enhanced security measures could accelerate adoption, though competition and macroeconomic sensitivity pose challenges.

Sources

Company filings, CIK 0001805385

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