investorscraft@gmail.com

Intrinsic ValueGreenwave Technology Solutions, Inc. (GWAV)

Previous Close$4.57
Intrinsic Value
Upside potential
Previous Close
$4.57

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

Greenwave Technology Solutions, Inc. operates in the environmental services sector, specializing in metal recycling and waste management solutions. The company generates revenue primarily through the collection, processing, and sale of recycled ferrous and non-ferrous metals, serving industrial, commercial, and municipal clients. Its vertically integrated model includes scrap yards and processing facilities, positioning it as a regional player in the competitive recycling industry, which is driven by commodity prices and environmental regulations. Greenwave’s market position is bolstered by its focus on operational efficiency and scalability, though it faces intense competition from larger national recyclers and volatility in scrap metal pricing. The company’s ability to adapt to regulatory changes and leverage technology for sorting and processing could enhance its long-term competitiveness in a fragmented market.

Revenue Profitability And Efficiency

Greenwave reported revenue of $33.3 million for the period, reflecting its core recycling operations. However, the company posted a net loss of $23.9 million, with diluted EPS of -$8.47, indicating significant profitability challenges. Operating cash flow was negative at -$17.3 million, exacerbated by capital expenditures of -$3.6 million, underscoring inefficiencies in cash generation relative to its operational scale.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight weak earnings power, likely due to high operating costs and pricing pressures in the recycling market. Capital efficiency appears strained, with substantial cash burn and limited reinvestment capacity, raising concerns about sustainable growth without additional financing or operational restructuring.

Balance Sheet And Financial Health

Greenwave’s balance sheet shows $2.6 million in cash and equivalents against $15.8 million in total debt, indicating liquidity constraints and elevated leverage. The high debt load relative to cash reserves suggests financial vulnerability, particularly given the company’s ongoing cash flow deficits and reliance on external funding to sustain operations.

Growth Trends And Dividend Policy

Growth trends are unclear due to the company’s recent financial struggles, with no dividends paid, reflecting a focus on preserving capital. The recycling industry’s cyclical nature and Greenwave’s operational challenges may limit near-term growth prospects unless commodity prices rebound or cost structures improve.

Valuation And Market Expectations

The market likely assigns a discounted valuation to Greenwave, given its unprofitability and leveraged balance sheet. Investor expectations appear muted, with the stock’s performance hinging on operational turnaround efforts or strategic shifts to stabilize cash flows and reduce debt.

Strategic Advantages And Outlook

Greenwave’s strategic advantages include its regional footprint and vertical integration in recycling, but these are offset by financial instability. The outlook remains uncertain, contingent on improving operational efficiency, securing additional funding, or benefiting from favorable commodity price movements. Without material changes, the company may face continued headwinds in achieving sustainable profitability.

Sources

Company filings, CIK 0001589149

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