investorscraft@gmail.com

Intrinsic ValueiRobot Corporation (I8R.DE)

Previous Close8.92
Intrinsic Value
Upside potential
Previous Close
8.92

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

iRobot Corporation operates in the consumer robotics industry, specializing in smart home innovation with a focus on automated floor care solutions. The company's core revenue model is driven by the sale of its flagship Roomba vacuuming robots and Braava mopping robots, complemented by recurring revenue from accessories, consumables, and subscription services. iRobot has established itself as a pioneer in the robotic cleaning sector, leveraging advanced navigation technology and IoT integration to differentiate its products. The company serves a global market through retail partnerships, e-commerce platforms, and direct-to-consumer channels, positioning itself as a premium brand in the competitive home appliances segment. While facing pressure from lower-cost competitors, iRobot maintains a strong brand presence and technological edge, particularly in North America and Europe. Its expansion into adjacent categories like air purifiers and educational robots reflects a strategic effort to diversify its product portfolio beyond floor care.

Revenue Profitability And Efficiency

In its most recent fiscal year, iRobot reported revenues of €681.8 million but recorded a net loss of €145.5 million, reflecting significant margin pressures. The negative operating cash flow of €33.2 million and minimal capital expenditures suggest the company is prioritizing cost management over growth investments. The diluted EPS of -€4.92 indicates substantial earnings challenges, likely due to competitive pricing pressures and elevated operating costs in its core markets.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow position highlight current inefficiencies in its capital deployment. With a market capitalization of approximately €269.7 million, iRobot's valuation reflects investor concerns about its ability to return to sustainable profitability. The lack of positive operating cash flow generation raises questions about the company's near-term ability to fund innovation and maintain its market position without additional financing.

Balance Sheet And Financial Health

iRobot's balance sheet shows €134.3 million in cash against €227.1 million in total debt, indicating a leveraged position with moderate liquidity. The net debt position suggests financial flexibility may be constrained, particularly given the ongoing cash burn. The absence of dividend payments aligns with the company's need to preserve capital for operational requirements and potential restructuring efforts.

Growth Trends And Dividend Policy

Recent performance shows declining top-line growth and negative profitability trends, with no current dividend policy in place. The company's focus appears to be on stabilizing its core robotics business while exploring adjacent product categories. Market expansion efforts and potential product innovation could drive future growth, but execution risks remain elevated given the current financial profile and competitive landscape.

Valuation And Market Expectations

Trading at a market cap of €269.7 million, the market appears to be pricing in significant challenges to iRobot's turnaround prospects. The 1.188 beta suggests the stock has shown higher volatility than the broader market, reflecting uncertainty about the company's strategic direction and competitive positioning in the evolving smart home ecosystem.

Strategic Advantages And Outlook

iRobot's primary advantages include its strong brand recognition in robotic cleaning and its technological expertise in navigation systems. However, the outlook remains cautious due to intense competition, margin pressures, and the need for successful product diversification. The company's ability to leverage its IoT capabilities and expand its subscription services could provide pathways to improved profitability, but execution risks are substantial in the current operating environment.

Sources

Company filings, market data

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