investorscraft@gmail.com

Intrinsic ValueVertical Aerospace Ltd. (EVTL)

Previous Close$4.71
Intrinsic Value
Upside potential
Previous Close
$4.71

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

Vertical Aerospace Ltd. operates in the advanced air mobility (AAM) sector, focusing on the development of electric vertical takeoff and landing (eVTOL) aircraft. The company aims to revolutionize urban and regional transportation by offering zero-emission, cost-effective air mobility solutions. Its core revenue model is expected to derive from aircraft sales, leasing, and potential service contracts, positioning it as a pioneer in sustainable aviation technology. Vertical Aerospace targets commercial operators and urban air mobility networks, leveraging partnerships with aerospace suppliers and regulatory bodies to accelerate certification and commercialization. The company competes in a nascent but rapidly evolving industry, where technological innovation and regulatory compliance are critical differentiators. Its market positioning hinges on achieving scalable production and securing early adopters in the aviation and logistics sectors.

Revenue Profitability And Efficiency

Vertical Aerospace reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $781.2 million, driven by heavy R&D and operational expenses as it advances its eVTOL development. Operating cash flow was negative at $46.3 million, while capital expenditures remained minimal at $428,000, indicating a focus on conserving liquidity during the development phase.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$38.46 underscores significant losses as it invests in technology and infrastructure. With no current earnings power, Vertical Aerospace's capital efficiency is constrained by high upfront development costs. The lack of operating revenue highlights the speculative nature of its business model, reliant on future commercialization success.

Balance Sheet And Financial Health

Vertical Aerospace holds $22.6 million in cash and equivalents, providing limited runway for ongoing operations. Total debt is modest at $2.2 million, but the company's financial health depends on securing additional funding to sustain R&D and achieve commercialization. The absence of revenue amplifies liquidity risks, necessitating future capital raises or strategic partnerships.

Growth Trends And Dividend Policy

Growth is entirely forward-looking, contingent on regulatory approvals and market adoption of eVTOL technology. The company has no dividend policy, as it reinvests all available resources into development. Investor returns are speculative, tied to long-term commercialization milestones and potential industry disruption.

Valuation And Market Expectations

Market valuation reflects high-risk, high-reward expectations for Vertical Aerospace's technology and market potential. With no revenue and significant losses, traditional valuation metrics are inapplicable. Investors price the stock based on future growth prospects and the broader AAM sector's trajectory.

Strategic Advantages And Outlook

Vertical Aerospace's strategic advantages include first-mover potential in eVTOL technology and partnerships with established aerospace firms. However, the outlook remains uncertain, hinging on regulatory progress, technological validation, and capital availability. Success depends on executing its roadmap amid intense competition and evolving industry standards.

Sources

10-K filing, company disclosures

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