investorscraft@gmail.com

Intrinsic ValueGuardforce AI Co., Limited (GFAI)

Previous Close$0.54
Intrinsic Value
Upside potential
Previous Close
$0.54

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

Guardforce AI Co., Limited operates in the artificial intelligence and robotics sector, specializing in AI-driven security and automation solutions. The company generates revenue through the development and deployment of intelligent robotic systems, including security robots, logistics automation, and AI-powered surveillance technologies. Its offerings cater to industries such as retail, logistics, and public safety, positioning it as a niche player in the growing AI-enabled automation market. Guardforce AI differentiates itself through proprietary AI algorithms and integrated hardware-software solutions, targeting cost-sensitive markets in Asia and beyond. The company competes with both established robotics firms and emerging AI startups, leveraging its focus on scalable, modular systems to address diverse customer needs. Its market position is bolstered by partnerships with local governments and enterprises, though it faces challenges in scaling operations amid intense competition and rapid technological obsolescence.

Revenue Profitability And Efficiency

Guardforce AI reported revenue of $36.3 million for FY 2024, reflecting its early-stage commercialization efforts. The company posted a net loss of $5.9 million, with diluted EPS of -$0.53, indicating ongoing investment in R&D and market expansion. Operating cash flow was negative at $3.3 million, while capital expenditures were modest at $244,581, suggesting restrained investment in physical assets relative to intangible development.

Earnings Power And Capital Efficiency

The company's negative earnings highlight its pre-profitability phase, with capital primarily allocated to technology development rather than income generation. The modest debt level of $2.6 million against $21.9 million in cash reserves provides runway for operations but underscores the need for improved monetization of its AI solutions to achieve sustainable earnings power.

Balance Sheet And Financial Health

Guardforce AI maintains a solid liquidity position with $21.9 million in cash and equivalents, representing approximately 60% of annual revenue. Total debt is minimal at $2.6 million, resulting in a conservative leverage profile. The balance sheet appears capable of supporting near-term operations, though continued losses may necessitate additional funding if profitability timelines extend beyond expectations.

Growth Trends And Dividend Policy

As an emerging AI company, Guardforce AI has no dividend policy, reinvesting all cash flows into growth initiatives. Revenue trends will depend on adoption rates for its robotic solutions and expansion into new verticals. The lack of historical profitability makes growth trajectory assessment challenging, with success contingent on technology differentiation and sales execution in competitive markets.

Valuation And Market Expectations

Market valuation likely reflects speculative growth potential rather than current fundamentals, given the company's negative earnings and early-stage position. Investors appear to be pricing in successful commercialization of its AI platforms, with multiples disconnected from traditional profitability metrics common in more mature tech firms.

Strategic Advantages And Outlook

Guardforce AI's strategic advantage lies in its integrated AI-robotics approach targeting specific use cases in security and logistics. The outlook remains uncertain, hinging on the company's ability to convert its technology pipeline into scalable, profitable deployments. Near-term challenges include proving product-market fit and achieving operating leverage, while long-term potential depends on AI adoption trends in its target sectors.

Sources

Company filings, CIK 0001804469

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