investorscraft@gmail.com

Intrinsic ValueIveda Solutions, Inc. (IVDA)

Previous Close$1.45
Intrinsic Value
Upside potential
Previous Close
$1.45

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

Iveda Solutions, Inc. operates in the technology sector, specializing in cloud-based video surveillance and artificial intelligence (AI) solutions. The company provides smart city technologies, including IoT-enabled video monitoring, AI-driven analytics, and cloud-based management platforms. Its core revenue model is driven by subscription-based services, licensing, and hardware sales, targeting government, enterprise, and critical infrastructure clients. Iveda positions itself as a provider of scalable, real-time security and automation solutions, leveraging its proprietary AI and cloud infrastructure to differentiate from traditional surveillance vendors. The company competes in a fragmented but growing market, where demand for intelligent video analytics and smart city applications is rising due to urbanization and security concerns. Iveda’s niche focus on integrating AI with video surveillance allows it to address high-value use cases such as traffic management, public safety, and facility security. However, it faces competition from larger tech firms and established security providers, requiring continuous innovation to maintain its market position.

Revenue Profitability And Efficiency

In FY 2024, Iveda reported revenue of $6.02 million, reflecting its focus on niche AI-driven security solutions. The company posted a net loss of $3.98 million, with diluted EPS of -$1.87, indicating ongoing investment in growth despite profitability challenges. Operating cash flow was negative at $4.42 million, while capital expenditures were minimal, suggesting limited near-term scalability without further funding.

Earnings Power And Capital Efficiency

Iveda’s earnings power remains constrained by its current revenue scale and high operating costs, as evidenced by its negative net income. The company’s capital efficiency is under pressure, with significant cash burn from operations. However, its asset-light model, relying on cloud infrastructure, may improve margins if revenue scales sufficiently to offset fixed costs.

Balance Sheet And Financial Health

Iveda’s balance sheet shows $2.63 million in cash and equivalents against $0.93 million in total debt, providing some liquidity cushion. The absence of dividends aligns with its growth-focused strategy. However, sustained negative cash flows could necessitate additional financing if profitability does not improve in the medium term.

Growth Trends And Dividend Policy

Growth trends hinge on adoption of its AI-powered surveillance solutions, particularly in smart city projects. The company does not pay dividends, reinvesting all resources into R&D and market expansion. Its ability to scale recurring revenue from subscriptions will be critical for long-term sustainability.

Valuation And Market Expectations

Market expectations for Iveda are likely tempered by its current losses and small revenue base. Valuation metrics are challenging to assess due to negative earnings, leaving investor focus on top-line growth and potential contracts in high-growth sectors like smart infrastructure.

Strategic Advantages And Outlook

Iveda’s strategic advantage lies in its AI-integrated cloud platform, which addresses evolving security needs. The outlook depends on execution in securing larger contracts and improving unit economics. Success in monetizing its technology in international markets could provide upside, but competition and funding risks remain key challenges.

Sources

Company filings, CIK 0001397183

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