investorscraft@gmail.com

Intrinsic ValueGP-Act III Acquisition Corp. (GPAT)

Previous Close$10.74
Intrinsic Value
Upside potential
Previous Close
$10.74

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

GP-Act III Acquisition Corp. is a special purpose acquisition company (SPAC) focused on identifying and merging with a high-potential target in an unspecified industry. SPACs like GPAT raise capital through an initial public offering (IPO) with the sole purpose of acquiring or merging with an existing private company, thereby taking it public. This structure provides target companies an alternative to traditional IPOs, often with faster execution and reduced regulatory complexity. GPAT operates in a competitive SPAC landscape, where success hinges on the ability to secure a high-quality merger candidate and deliver shareholder value post-transaction. The company’s market position is contingent on its management team’s expertise, deal-sourcing capabilities, and the eventual success of its merger. Without a completed acquisition, GPAT remains a shell company, and its long-term viability depends entirely on identifying a suitable target and executing the transaction effectively.

Revenue Profitability And Efficiency

GPAT reported no revenue for the period, consistent with its status as a pre-merger SPAC. The company posted a net income of $8.67 million, primarily driven by investment income rather than operational activities. Operating cash flow was negative at -$584,718, reflecting administrative expenses incurred while seeking an acquisition target. Capital expenditures were negligible, as expected for a SPAC in its pre-transaction phase.

Earnings Power And Capital Efficiency

The company’s earnings power is currently tied to its ability to generate returns on its trust assets rather than core operations. With diluted EPS at $0.47, GPAT’s profitability is largely a function of interest income and fair value adjustments. Capital efficiency metrics are not yet meaningful, as the company has not deployed funds toward an acquisition or operational business.

Balance Sheet And Financial Health

GPAT maintains a conservative balance sheet, with $483,572 in cash and equivalents and minimal total debt of $400,000. The absence of significant liabilities and a clean capital structure provide flexibility for future transactions. However, the company’s financial health will be tested once it identifies a merger target and deploys its trust capital.

Growth Trends And Dividend Policy

As a SPAC, GPAT has no organic growth trends to report until a merger is completed. The company does not pay dividends, as is typical for pre-acquisition SPACs, with all capital retained to fund future transactions. Shareholder returns will depend entirely on the success of the eventual merger and the performance of the acquired entity.

Valuation And Market Expectations

GPAT’s valuation is primarily based on the trust value per share and market sentiment toward its ability to secure a high-quality merger. With no operating business, traditional valuation multiples are inapplicable. Investor expectations hinge on management’s track record and the perceived likelihood of a value-accretive transaction.

Strategic Advantages And Outlook

GPAT’s strategic advantage lies in its SPAC structure, offering a streamlined path to public markets for private companies. However, the competitive SPAC environment and regulatory scrutiny pose challenges. The outlook remains uncertain until a merger is announced, with success contingent on target selection and post-merger execution.

Sources

SEC filings (10-K), 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