investorscraft@gmail.com

Intrinsic ValueGauzy Ltd. Ordinary Shares (GAUZ)

Previous Close$1.03
Intrinsic Value
Upside potential
Previous Close
$1.03

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

Gauzy Ltd. operates in the advanced materials and smart glass technology sector, specializing in light and heat control solutions for architectural, automotive, and aerospace applications. The company’s core revenue model is driven by the sale of dynamic glass products, which adjust transparency and thermal properties on demand, catering to energy efficiency and smart building trends. Gauzy’s proprietary technologies, such as SPD (Suspended Particle Device) and PDLC (Polymer Dispersed Liquid Crystal), position it as a niche innovator in a competitive market dominated by larger glass and chemical manufacturers. The company targets high-value segments where customization and performance are critical, including luxury real estate and premium automotive clients. Despite its technological edge, Gauzy faces challenges scaling production and achieving cost efficiencies compared to established players. Its market positioning hinges on differentiation through R&D and partnerships with global brands seeking cutting-edge smart glass solutions.

Revenue Profitability And Efficiency

Gauzy reported revenue of $103.5 million for FY 2024, reflecting demand for its smart glass products. However, net income stood at -$53.2 million, with diluted EPS of -$2.85, indicating significant unprofitability. Operating cash flow was -$31.9 million, exacerbated by capital expenditures of -$11.6 million, underscoring inefficiencies in converting revenue to cash amid high R&D and operational costs.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flows highlight weak capital efficiency, with substantial investments in technology and production yet to yield profitability. The absence of positive operating leverage suggests Gauzy remains in a growth phase, prioritizing market penetration over near-term earnings, which may pressure liquidity if sustained.

Balance Sheet And Financial Health

Gauzy’s financial health is strained, with $5.6 million in cash against $48.4 million in total debt, raising liquidity concerns. The high debt load relative to cash reserves and negative cash flows could limit flexibility, necessitating external financing or operational restructuring to meet obligations and fund growth initiatives.

Growth Trends And Dividend Policy

Growth is likely tied to adoption of smart glass in sustainable construction and automotive sectors, but profitability remains elusive. The company does not pay dividends, reinvesting all resources into R&D and expansion, aligning with its early-stage profile and investor expectations for long-term capital appreciation.

Valuation And Market Expectations

Market valuation likely reflects Gauzy’s growth potential in a high-tech niche, offset by execution risks. The lack of profitability and high burn rate may deter traditional investors, though speculative interest in smart materials could support its equity story.

Strategic Advantages And Outlook

Gauzy’s IP portfolio and partnerships provide strategic advantages, but scalability and cost control are critical to achieving sustainable margins. The outlook depends on broader adoption of smart glass and the company’s ability to transition from innovation to commercialization without further diluting shareholders.

Sources

Company filings (CIK: 0001781446), 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