investorscraft@gmail.com

Intrinsic ValueHaymaker Acquisition Corp. III (HYAC)

Previous Close$11.38
Intrinsic Value
Upside potential
Previous Close
$11.38

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

Haymaker Acquisition Corp. III (HYAC) is a special purpose acquisition company (SPAC) focused on identifying and merging with a high-potential target in the consumer or healthcare sectors. As a blank-check company, HYAC does not operate an independent business but raises capital through an IPO to facilitate a future merger or acquisition. Its core value proposition lies in its management team's ability to source and execute a transformative deal, leveraging their industry expertise and network. The SPAC market is highly competitive, with numerous players vying for attractive targets, making differentiation critical. HYAC's positioning relies on its disciplined approach to target selection, emphasizing sustainable growth and operational scalability. The company's success hinges on its ability to identify a target with strong fundamentals and alignment with investor expectations, a challenge given the evolving regulatory and market conditions for SPACs.

Revenue Profitability And Efficiency

As a SPAC, HYAC reported no revenue for the period, consistent with its pre-merger status. The company posted a net income of $11.3 million, primarily driven by investment income and fair value adjustments rather than operational performance. Operating cash flow was negative at $0.4 million, reflecting administrative expenses associated with maintaining its SPAC structure. Capital expenditures were negligible, as expected for a company in this phase.

Earnings Power And Capital Efficiency

HYAC's earnings power is currently tied to its ability to generate returns on its trust assets rather than core operations. The diluted EPS of $0.14 reflects this dynamic. Capital efficiency metrics are not applicable in the traditional sense, as the company's primary use of capital is to fund a future acquisition. The focus remains on preserving trust assets until a suitable merger target is identified.

Balance Sheet And Financial Health

HYAC's balance sheet shows minimal cash reserves of $101,126, with total debt reported at $400,000. The company's financial health is largely contingent on the funds held in trust for the eventual acquisition. The low debt level suggests a conservative financial structure, typical for SPACs, with liquidity needs primarily covered by the trust proceeds until a merger is completed.

Growth Trends And Dividend Policy

Growth trends are not applicable to HYAC in its current form, as it has no operating business. The company does not pay dividends, as is standard for SPACs, with all capital retained to support the future merger or acquisition. Investor returns will depend entirely on the success of the eventual business combination and the performance of the acquired entity post-merger.

Valuation And Market Expectations

Valuation metrics for HYAC are atypical, as the company's worth is tied to its trust assets and the potential of its future acquisition. Market expectations center on the management team's ability to identify a high-quality target within the designated timeframe. The SPAC's performance will ultimately be judged by the post-merger equity value created for shareholders.

Strategic Advantages And Outlook

HYAC's strategic advantage lies in its experienced management team and focus on sectors with long-term growth potential. The outlook is uncertain, as it depends on the successful execution of a merger that meets investor expectations. Regulatory scrutiny and market conditions for SPACs add complexity, requiring disciplined capital allocation and target selection to deliver shareholder value.

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