investorscraft@gmail.com

Intrinsic ValueIdeal Power Inc. (IPWR)

Previous Close$5.24
Intrinsic Value
Upside potential
Previous Close
$5.24

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

Ideal Power Inc. operates in the semiconductor and power conversion technology sector, specializing in innovative power switching solutions. The company’s core product, the B-TRAN™ bidirectional power switch, targets applications in electric vehicles, renewable energy, and energy storage systems. Its technology aims to improve efficiency and reduce costs in power conversion, positioning it as a niche player in a competitive market dominated by established semiconductor firms. Ideal Power’s revenue model relies on licensing agreements, product sales, and potential royalties, though commercialization remains in early stages. The company competes by emphasizing its patented technology’s superior performance metrics, but broader adoption hinges on scaling production and securing partnerships with OEMs. Market positioning is aspirational, with a focus on high-growth segments like EV charging infrastructure and grid modernization, where efficiency gains are critical.

Revenue Profitability And Efficiency

Ideal Power reported minimal revenue of $86,032 for the period, reflecting its pre-commercialization stage. Net losses deepened to $-10.4 million, with an EPS of $-1.28, underscoring ongoing R&D and operational costs. Operating cash flow was negative at $-8.7 million, while capital expenditures were modest at $-197k, indicating restrained investment in physical assets. The company’s inefficiencies are typical of early-stage tech firms prioritizing innovation over near-term profitability.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by limited revenue streams and high operating expenses. Negative net income and diluted EPS reflect significant burn rates as Ideal Power invests in technology development. Capital efficiency is low, with cash reserves being depleted to fund operations. The lack of scalable revenue suggests dependence on future licensing deals or product commercialization to improve returns.

Balance Sheet And Financial Health

Ideal Power holds $15.8 million in cash and equivalents, providing a runway to sustain operations amid losses. Total debt is negligible at $486k, reducing near-term liquidity risks. However, the absence of meaningful revenue raises concerns about long-term solvency if additional funding isn’t secured. The balance sheet reflects a typical early-stage profile: cash-heavy but reliant on external financing to bridge losses.

Growth Trends And Dividend Policy

Growth is speculative, hinging on B-TRAN™ adoption in target markets. No dividends are paid, as the company reinvests all resources into R&D and commercialization efforts. Historical trends show persistent losses, though progress in partnerships or pilot programs could signal inflection points. Investors must weigh high-risk, high-reward potential against the lack of current profitability.

Valuation And Market Expectations

Valuation likely incorporates optimism around technology disruption, given minimal revenue and persistent losses. Market expectations appear tied to milestones like design wins or licensing agreements rather than traditional metrics. The stock’s volatility reflects binary outcomes: either breakthrough adoption or prolonged cash burn without commercial traction.

Strategic Advantages And Outlook

Ideal Power’s key advantage lies in its patented B-TRAN™ technology, which could disrupt power conversion if scaled. The outlook is highly uncertain, with success dependent on securing OEM partnerships and proving cost advantages. Near-term challenges include competition and capital needs, while long-term potential rests on electrification trends favoring efficient power solutions.

Sources

Company 10-K, CIK 0001507957

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