investorscraft@gmail.com

Intrinsic ValueNauticus Robotics, Inc. (KITT)

Previous Close$1.06
Intrinsic Value
Upside potential
Previous Close
$1.06

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

Nauticus Robotics, Inc. operates in the robotics and maritime technology sector, specializing in autonomous underwater vehicles (AUVs) and related software solutions. The company targets industries such as offshore energy, defense, and oceanographic research, offering innovative robotic systems designed to enhance efficiency and reduce operational costs in underwater operations. Its flagship products include advanced AUVs equipped with AI-driven navigation and data analytics capabilities, positioning Nauticus as a niche player in the growing market for subsea automation. The company’s revenue model relies on both hardware sales and subscription-based software services, leveraging recurring revenue streams to stabilize cash flow. Despite its technological edge, Nauticus faces competition from established marine robotics firms and must navigate capital-intensive R&D cycles. Its market position is bolstered by strategic partnerships and a focus on sustainability, aligning with global trends toward automated and eco-friendly maritime solutions.

Revenue Profitability And Efficiency

Nauticus Robotics reported revenue of $1.8 million for FY 2024, reflecting its early-stage commercialization efforts. The company’s net loss of $134.9 million and diluted EPS of -$36.73 highlight significant operational challenges and high R&D expenditures. Operating cash flow was negative at $24.2 million, while capital expenditures remained modest at $0.5 million, indicating constrained investment capacity amid financial pressures.

Earnings Power And Capital Efficiency

The company’s substantial net loss underscores its current lack of earnings power, with profitability hampered by high operating costs and limited revenue scale. Capital efficiency is strained, as evidenced by negative cash flows and minimal reinvestment in growth assets. Nauticus will need to achieve higher revenue traction to improve its return on invested capital and sustain long-term operations.

Balance Sheet And Financial Health

Nauticus holds $1.2 million in cash and equivalents against total debt of $30.1 million, signaling liquidity constraints and elevated leverage. The balance sheet reflects a challenging financial position, with limited resources to service debt or fund expansion. Absent significant equity raises or debt restructuring, the company’s financial health remains precarious.

Growth Trends And Dividend Policy

Growth is nascent, with revenue yet to scale meaningfully. The company does not pay dividends, prioritizing cash preservation for operational needs. Future growth hinges on commercial adoption of its AUVs and software, though execution risks are high given current financial and competitive headwinds.

Valuation And Market Expectations

Market expectations appear muted, with the company’s valuation likely reflecting its unprofitability and high cash burn. Investors may be pricing in long-term potential, but near-term risks dominate. The stock’s performance will depend on Nauticus’s ability to secure contracts and demonstrate path to profitability.

Strategic Advantages And Outlook

Nauticus benefits from proprietary technology and a first-mover advantage in AI-driven subsea robotics. However, its outlook is clouded by financial instability and competitive pressures. Success will require disciplined capital allocation, partnerships, and accelerated commercialization to capitalize on maritime automation trends.

Sources

Company filings (10-K), Bloomberg

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