investorscraft@gmail.com

Intrinsic ValueiPower Inc. (IPW)

Previous Close$4.34
Intrinsic Value
Upside potential
Previous Close
$4.34

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

iPower Inc. operates in the hydroponic equipment and accessories sector, catering primarily to indoor gardening and cultivation markets. The company generates revenue through the sale of proprietary and third-party products, including grow lights, ventilation systems, and nutrient solutions, primarily via e-commerce platforms. Positioned as a digital-first supplier, iPower leverages direct-to-consumer sales channels and strategic partnerships to serve both hobbyist growers and commercial cultivators, capitalizing on the expanding legal cannabis and urban farming trends. The company differentiates itself through competitive pricing, a broad product portfolio, and data-driven inventory management, though it faces intense competition from larger agricultural suppliers and specialized hydroponics brands. Its market position is bolstered by a scalable online distribution model, but reliance on third-party manufacturers and fluctuating commodity prices introduce operational risks.

Revenue Profitability And Efficiency

iPower reported revenue of $86.1 million for the period, reflecting its scale in the niche hydroponics market. However, the company posted a net loss of $1.5 million, with diluted EPS of -$0.0511, indicating profitability challenges. Operating cash flow was positive at $6.2 million, suggesting manageable working capital dynamics, while minimal capital expenditures ($3) imply a lean asset-light model.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight pressure on earnings power, likely due to competitive pricing or cost inefficiencies. The modest operating cash flow relative to revenue implies moderate capital efficiency, though the near-zero capex suggests reliance on existing infrastructure rather than reinvestment for growth.

Balance Sheet And Financial Health

iPower holds $7.4 million in cash against $12.9 million in total debt, indicating a leveraged position with limited liquidity buffers. The debt-to-equity ratio is not provided, but the balance sheet warrants monitoring given the net loss and tight cash-to-debt coverage.

Growth Trends And Dividend Policy

No dividends were distributed, aligning with the company’s loss-making status and likely focus on reinvestment or debt management. Growth prospects hinge on e-commerce expansion and sector tailwinds, though profitability must improve to sustain scalability.

Valuation And Market Expectations

The market likely prices iPower as a high-risk, growth-oriented play given its unprofitability and niche market exposure. Valuation metrics are unavailable, but investor sentiment may be tempered by leverage and sector volatility.

Strategic Advantages And Outlook

iPower’s digital distribution and broad product range are key advantages, but margin improvement and debt reduction are critical for long-term viability. Sector growth could offset risks, but execution on cost controls and supply chain stability will determine its trajectory.

Sources

Company filings (CIK: 0001830072), FY2024 financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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