investorscraft@gmail.com

Intrinsic ValueGuardforce AI Co., Limited (GFAIW)

Previous Close$0.13
Intrinsic Value
Upside potential
Previous Close
$0.13

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 at the intersection of artificial intelligence and security solutions, specializing in AI-driven robotics and surveillance technologies. The company primarily generates revenue through the deployment of intelligent security systems, including autonomous patrol robots and AI-powered monitoring platforms, catering to commercial and institutional clients. Positioned in the rapidly evolving security tech sector, Guardforce AI differentiates itself by integrating advanced machine learning with physical security, targeting high-growth markets in Asia and beyond. Its business model hinges on recurring service contracts and hardware sales, leveraging automation to reduce operational costs for clients while enhancing safety and efficiency. The company competes in a niche but expanding segment, where demand for AI-enhanced security solutions is driven by urbanization, rising security concerns, and technological adoption. Guardforce AI’s market positioning is further strengthened by its focus on scalable, customizable systems, though it faces competition from both traditional security firms and tech-centric disruptors.

Revenue Profitability And Efficiency

In FY 2024, Guardforce AI reported revenue of $36.3 million, reflecting its growing footprint in the AI security market. However, the company posted a net loss of $5.9 million, with diluted EPS at -$0.53, indicating ongoing investments in technology and market expansion. Operating cash flow was negative at $3.3 million, though capital expenditures were modest at $244,581, suggesting a focus on leveraging existing infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its current reinvestment phase, with capital allocated toward R&D and market penetration. The relatively low debt level of $2.6 million against $21.9 million in cash reserves provides flexibility, but the lack of profitability raises questions about near-term earnings power. Guardforce AI’s ability to scale efficiently will be critical to improving margins and achieving sustainable returns.

Balance Sheet And Financial Health

Guardforce AI maintains a solid liquidity position, with cash and equivalents of $21.9 million, significantly outweighing its total debt of $2.6 million. This strong balance sheet supports its growth initiatives, though the absence of dividends underscores a reinvestment strategy. The company’s financial health appears stable, with sufficient resources to fund operations and strategic projects in the near term.

Growth Trends And Dividend Policy

Growth is a priority for Guardforce AI, as evidenced by its revenue trajectory and negative earnings. The company does not currently pay dividends, opting instead to reinvest cash flows into expansion and technology development. Market trends favoring AI adoption in security could drive future growth, but execution risks remain. Investors should monitor revenue scalability and cost management to assess long-term potential.

Valuation And Market Expectations

With a market capitalization yet to be determined, Guardforce AI’s valuation will hinge on its ability to monetize AI security solutions and achieve profitability. The current negative EPS and operating cash flow suggest the market may price the stock based on future growth prospects rather than current earnings. Competitive dynamics and technological execution will be key drivers of investor sentiment.

Strategic Advantages And Outlook

Guardforce AI’s strategic advantage lies in its specialized AI-driven security offerings, which align with global trends toward automation and smart surveillance. The outlook depends on its capacity to scale operations, penetrate new markets, and improve margins. While the company is well-positioned in a high-potential sector, its success will require disciplined execution and continued innovation to outpace competitors and achieve sustainable profitability.

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