investorscraft@gmail.com

Intrinsic ValueKandi Technologies Group, Inc. (KNDI)

Previous Close$1.08
Intrinsic Value
Upside potential
Previous Close
$1.08

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

Kandi Technologies Group, Inc. operates in the electric vehicle (EV) and off-road vehicle (ORV) manufacturing sector, with a focus on China and international markets. The company generates revenue through the design, production, and distribution of EVs, including compact cars, utility vehicles, and battery systems. Kandi also engages in the development of battery-swapping technology, positioning itself as a niche player in the EV infrastructure space. While the company faces intense competition from larger automakers, it targets cost-conscious consumers and commercial fleets with affordable EV solutions. Its market position is bolstered by strategic partnerships and government incentives in China’s growing EV market, though scalability remains a challenge. Kandi’s diversified product portfolio and focus on battery innovation provide differentiation, but its growth is contingent on broader EV adoption and regulatory support.

Revenue Profitability And Efficiency

Kandi reported revenue of $127.6 million for FY 2024, reflecting its core operations in EV and ORV sales. However, the company posted a net loss of $50.5 million, with diluted EPS of -$0.59, indicating ongoing profitability challenges. Operating cash flow was negative at $17.8 million, while capital expenditures remained modest at $934,985, suggesting constrained reinvestment capacity amid financial pressures.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue to profitability. Kandi’s capital allocation appears conservative, with minimal capex, likely due to liquidity constraints. The lack of positive earnings power raises questions about its ability to fund growth initiatives or achieve sustainable margins in a competitive EV landscape.

Balance Sheet And Financial Health

Kandi’s balance sheet shows $37.3 million in cash and equivalents against $84.9 million in total debt, indicating a leveraged position with limited liquidity buffers. The debt-to-equity ratio suggests financial strain, potentially limiting flexibility for strategic investments or weathering downturns. Shareholders’ equity is under pressure due to recurring losses.

Growth Trends And Dividend Policy

Kandi’s growth trajectory is uncertain, with no dividend payments and reliance on EV market expansion. The company’s performance is tied to China’s EV adoption rates and subsidy policies. Without clear profitability or dividend prospects, investor appeal is primarily speculative, hinging on potential sector tailwinds or technological breakthroughs.

Valuation And Market Expectations

The market likely prices Kandi as a high-risk, high-reward play on China’s EV sector, given its niche focus and financial volatility. Negative earnings and cash flow suggest skepticism about near-term turnaround potential. Valuation metrics may reflect speculative growth assumptions rather than current fundamentals.

Strategic Advantages And Outlook

Kandi’s strategic advantages include its battery-swapping technology and affordable EV offerings, which could gain traction in emerging markets. However, execution risks, competitive pressures, and financial health concerns temper optimism. The outlook depends on securing partnerships, improving margins, and navigating regulatory shifts in the EV industry.

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