investorscraft@gmail.com

Intrinsic Value of Fly-E Group, Inc. Common Stock (FLYE)

Previous Close$4.60
Intrinsic Value
Upside potential
Previous Close
$4.60

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

Fly-E Group, Inc. operates in the electric vehicle (EV) industry, focusing on the design, manufacturing, and distribution of electric motorcycles and related components. The company targets urban commuters and eco-conscious consumers, leveraging the growing demand for sustainable transportation solutions. Its revenue model is primarily driven by direct sales of EVs and aftermarket services, positioning it as a niche player in the competitive EV market. Fly-E Group differentiates itself through cost-effective, high-efficiency models tailored for short-distance urban mobility. The company operates in a rapidly evolving sector where regulatory support for green energy and urbanization trends provide tailwinds. However, it faces intense competition from established automotive manufacturers and emerging EV startups. Fly-E Group’s market position hinges on its ability to scale production, maintain quality, and expand distribution networks in key urban markets. The company’s focus on affordability and reliability could help it carve out a sustainable niche, though its long-term success depends on technological advancements and capital efficiency.

Revenue Profitability And Efficiency

Fly-E Group reported revenue of $32.2 million for FY 2024, with net income of $1.9 million, reflecting a net margin of approximately 5.9%. The company generated $4.3 million in operating cash flow, though capital expenditures of $3.0 million indicate ongoing investments in production capacity. Diluted EPS stood at $0.078, suggesting modest but positive earnings power relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by its relatively low net income margin, though its operating cash flow signals adequate liquidity for near-term operations. Capital efficiency metrics are not yet robust, as evidenced by significant capex relative to earnings. Further scaling and operational leverage could improve returns, but current profitability remains modest.

Balance Sheet And Financial Health

Fly-E Group’s balance sheet shows $1.4 million in cash against $18.5 million in total debt, indicating a leveraged position. The debt-heavy structure may constrain financial flexibility, though operating cash flow provides some coverage. Investors should monitor debt servicing capabilities and potential equity raises to bolster liquidity.

Growth Trends And Dividend Policy

Revenue growth trends are not disclosed, but the EV market’s expansion offers a favorable backdrop. The company does not currently pay dividends, reinvesting cash flows into growth initiatives. Future dividend potential hinges on sustained profitability and reduced leverage.

Valuation And Market Expectations

With a modest EPS of $0.078 and no dividend yield, valuation likely hinges on growth prospects in the EV sector. Market expectations may be tempered by high debt and competitive pressures, though niche positioning could support long-term upside if execution improves.

Strategic Advantages And Outlook

Fly-E Group’s strategic advantages lie in its focus on affordable urban EVs and a asset-light distribution model. However, its outlook depends on scaling production, managing debt, and differentiating from competitors. Regulatory tailwinds and urbanization trends provide opportunities, but execution risks remain high.

Sources

Company filings, FY 2024 financial data

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