investorscraft@gmail.com

Intrinsic ValueJiuzi Holdings, Inc. (JZXN)

Previous Close$1.03
Intrinsic Value
Upside potential
Previous Close
$1.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jiuzi Holdings, Inc. operates in the Chinese automotive retail sector, specializing in the sale of new energy vehicles (NEVs). The company primarily generates revenue through franchise dealerships, offering a range of electric and hybrid vehicles from domestic and international manufacturers. Positioned in a rapidly growing NEV market, Jiuzi Holdings leverages China's push for green transportation and urbanization trends. However, it faces intense competition from both established automakers and emerging EV startups, requiring strategic differentiation to capture market share. The company’s franchise model provides scalability but depends heavily on manufacturer partnerships and regional demand fluctuations. Its focus on lower-tier cities offers growth potential but also exposes it to economic sensitivity in these regions.

Revenue Profitability And Efficiency

In FY2022, Jiuzi Holdings reported revenue of $6.2 million, overshadowed by a net loss of $16.8 million, reflecting significant operational challenges. The diluted EPS of -$13.69 underscores inefficiencies in scaling its franchise model. Operating cash flow was negative at $8.9 million, exacerbated by minimal capital expenditures, suggesting constrained liquidity for growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight weak capital efficiency, with losses far exceeding revenue. High operating costs relative to sales indicate underutilized assets or pricing pressures, common in competitive NEV markets. Without near-term profitability improvements, Jiuzi’s ability to fund expansion or R&D remains limited.

Balance Sheet And Financial Health

Jiuzi Holdings held $2.4 million in cash against $3.6 million of total debt at FY2022-end, signaling liquidity strain. The debt-to-equity ratio is elevated given negative equity from accumulated losses. Absent improved cash generation, refinancing or equity raises may be necessary to meet obligations.

Growth Trends And Dividend Policy

Revenue growth is contingent on expanding dealership networks and NEV adoption in underserved markets. No dividends were paid, aligning with the company’s loss-making status and reinvestment needs. Future growth hinges on China’s NEV subsidy policies and competitive positioning.

Valuation And Market Expectations

The market likely prices Jiuzi as a high-risk play on China’s NEV penetration, with valuations reflecting its unprofitability and cash burn. Investor sentiment may hinge on turnaround execution or strategic partnerships.

Strategic Advantages And Outlook

Jiuzi’s niche focus on NEVs in lower-tier cities could capitalize on policy tailwinds, but execution risks persist. Success depends on cost management, franchise scalability, and manufacturer alliances. The outlook remains uncertain without clearer profitability pathways.

Sources

FY2022 10-K (CIK: 0001816172)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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