investorscraft@gmail.com

Intrinsic ValueJoby Aviation, Inc. (JOBY)

Previous Close$10.57
Intrinsic Value
Upside potential
Previous Close
$10.57

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

Joby Aviation, Inc. is a pioneering aerospace company focused on developing electric vertical takeoff and landing (eVTOL) aircraft for urban air mobility. The company aims to revolutionize transportation by offering quiet, emissions-free air taxis designed for short-haul urban and regional travel. Joby's revenue model is expected to transition from R&D and government contracts to commercial operations, leveraging partnerships with major players like Toyota and Delta Air Lines to scale production and infrastructure. Operating in the nascent but high-potential advanced air mobility sector, Joby is positioning itself as a leader in regulatory certification and operational readiness, targeting FAA approval for commercial passenger service by 2025. The company's vertically integrated approach—spanning aircraft design, manufacturing, and planned flight operations—distinguishes it from competitors and aligns with long-term urban transportation trends favoring sustainability and congestion relief.

Revenue Profitability And Efficiency

Joby reported minimal revenue of $0.1 million in FY2024, reflecting its pre-revenue stage as it focuses on aircraft development and certification. The company's net loss of $608 million underscores heavy R&D and operational expenditures typical of an emerging aerospace disruptor. Negative operating cash flow of $436 million highlights the capital-intensive nature of its business model, though capital expenditures were modest at $41 million, suggesting disciplined investment pacing.

Earnings Power And Capital Efficiency

With diluted EPS of -$0.87 and no near-term path to profitability, Joby's earnings power remains constrained by certification timelines and pre-commercial costs. The company's capital efficiency metrics are not yet meaningful given its development phase, though its $200 million cash position provides runway to advance key milestones. Debt levels remain manageable at $31 million, preserving financial flexibility.

Balance Sheet And Financial Health

Joby maintains a solid liquidity position with $200 million in cash against modest debt obligations. The equity-heavy capital structure (700 million shares outstanding) reflects reliance on public markets for funding. While current ratios appear healthy, the balance sheet will face increasing pressure as operational scaling requires additional capital for manufacturing and infrastructure development ahead of commercialization.

Growth Trends And Dividend Policy

Growth prospects hinge on successful FAA certification and subsequent commercial deployment, with no dividends anticipated given the company's focus on reinvestment. The urban air mobility market's projected expansion could drive exponential revenue growth post-2025, though near-term trends will depend on regulatory approvals and partnership execution. Joby's capital allocation prioritizes achieving operational scale over shareholder returns in this early stage.

Valuation And Market Expectations

Market valuation likely incorporates significant optionality for first-mover advantage in eVTOLs, discounting current financials in favor of long-term addressable market potential. Key value drivers include certification progress, production cost curves, and pre-order traction with commercial partners. The absence of traditional valuation metrics reflects high uncertainty around commercialization timelines and unit economics.

Strategic Advantages And Outlook

Joby's strategic edge lies in its technological head start, regulatory progress, and blue-chip partnerships. The outlook remains binary—dependent on achieving certification and proving operational viability. Success could position Joby as the dominant player in urban air mobility, while delays or technical hurdles may require additional capital raises in a competitive funding environment for aerospace startups.

Sources

Company 10-K, investor presentations

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