investorscraft@gmail.com

Intrinsic ValueiRobot Corporation (IRBT)

Previous Close$3.42
Intrinsic Value
Upside potential
Previous Close
$3.42

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 the design, manufacture, and sale of robotic vacuum cleaners and other home automation products. The company's core revenue model relies on direct-to-consumer sales and partnerships with retail distributors, with flagship products like the Roomba series driving the majority of its revenue. iRobot has historically positioned itself as a premium brand in the smart home segment, leveraging proprietary navigation technology and AI-driven features to differentiate from competitors. The company faces intense competition from both established appliance manufacturers and emerging tech firms, which has pressured its market share in recent years. Despite challenges, iRobot maintains a strong brand presence in North America and Europe, though its growth in Asia remains limited. The broader industry shift toward IoT-enabled devices presents both opportunities for innovation and risks from lower-cost alternatives.

Revenue Profitability And Efficiency

In FY 2024, iRobot reported revenue of $681.8 million, reflecting ongoing challenges in maintaining top-line growth amid competitive pressures. The company posted a net loss of $145.5 million, with diluted EPS of -$4.92, underscoring profitability struggles. Operating cash flow was negative at $33.2 million, while capital expenditures remained minimal at $118,000, indicating constrained investment capacity. These metrics highlight inefficiencies in scaling operations profitably.

Earnings Power And Capital Efficiency

iRobot's negative earnings and operating cash flow demonstrate weak earnings power in the current market environment. The company's capital efficiency is further strained by high R&D and marketing costs relative to revenue, with limited returns on invested capital. The lack of positive free cash flow generation restricts its ability to fund growth initiatives or deleverage its balance sheet without external financing.

Balance Sheet And Financial Health

iRobot's balance sheet shows $134.3 million in cash and equivalents against $227.1 million in total debt, signaling moderate liquidity but elevated leverage risks. The absence of dividends aligns with its focus on preserving capital. With negative profitability and tight cash reserves, the company's financial health remains fragile, requiring careful management of working capital and debt obligations.

Growth Trends And Dividend Policy

Revenue trends indicate stagnation or decline, with no dividend payments reflecting a prioritization of liquidity over shareholder returns. The company's growth prospects hinge on product innovation and potential market expansion, though execution risks persist. Historical volatility in earnings suggests uncertain future performance, with no near-term catalyst for dividend initiation.

Valuation And Market Expectations

iRobot's valuation likely reflects skepticism about its turnaround potential, given persistent losses and competitive headwinds. Market expectations appear muted, with the stock pricing in limited near-term growth or margin recovery. Any premium would depend on successful product launches or strategic partnerships, neither of which are currently evident in its financials.

Strategic Advantages And Outlook

iRobot retains strategic advantages in brand recognition and robotics IP, but its outlook is clouded by operational and financial challenges. The company must innovate aggressively to reclaim market leadership, though macroeconomic and competitive pressures may delay recovery. Investors should monitor cost management and new product adoption for signs of stabilization.

Sources

Company 10-K, investor 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