investorscraft@gmail.com

Intrinsic ValueKaixin Auto Holdings (KXIN)

Previous Close$1.20
Intrinsic Value
Upside potential
Previous Close
$1.20

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

Kaixin Auto Holdings operates in the automotive retail sector, specializing in the sale of used and new vehicles in China. The company primarily generates revenue through vehicle sales, financing services, and aftermarket offerings, targeting mid-to-high-end consumers. Despite its niche focus, Kaixin faces intense competition from larger automotive retailers and digital platforms, which dominate market share. The company’s strategy hinges on leveraging localized dealership networks and financing solutions to differentiate itself in a fragmented but highly competitive industry. Kaixin’s market position remains challenged by broader economic headwinds and shifting consumer preferences toward online purchasing channels, which have pressured its traditional brick-and-mortar model. The firm’s ability to adapt to digital transformation and expand its financing services will be critical to sustaining relevance in an evolving automotive retail landscape.

Revenue Profitability And Efficiency

Kaixin Auto Holdings reported no revenue for the period, reflecting significant operational challenges. The company posted a net loss of $40.97 million, with a diluted EPS of -$45.91, underscoring inefficiencies in its cost structure. Operating cash flow was negative at $3.02 million, while capital expenditures were minimal, indicating constrained investment capacity. These metrics highlight persistent profitability struggles and limited cash generation.

Earnings Power And Capital Efficiency

The company’s negative earnings power is evident from its substantial net loss and lack of revenue. With minimal capital expenditures and negative operating cash flow, Kaixin exhibits poor capital efficiency. The absence of meaningful revenue streams suggests weak operational scalability, raising concerns about its ability to deploy capital effectively or achieve sustainable earnings in the near term.

Balance Sheet And Financial Health

Kaixin’s balance sheet shows $2.39 million in cash and equivalents against $1.07 million in total debt, indicating a modest liquidity cushion. However, the lack of revenue and persistent losses strain financial health. The company’s ability to meet obligations hinges on securing additional funding or restructuring its operations to curb cash burn.

Growth Trends And Dividend Policy

Kaixin exhibits no revenue growth, with ongoing losses signaling stagnation. The company does not pay dividends, aligning with its focus on preserving liquidity amid financial distress. Without a clear turnaround strategy, growth prospects remain uncertain, and shareholder returns are unlikely in the foreseeable future.

Valuation And Market Expectations

Given its lack of revenue and deepening losses, Kaixin’s valuation is speculative. Market expectations are muted, reflecting skepticism about its ability to stabilize operations or capture meaningful market share. The stock’s performance will likely hinge on strategic shifts or external financing to revive growth.

Strategic Advantages And Outlook

Kaixin’s localized dealership network and financing services offer niche advantages, but these are outweighed by competitive and operational challenges. The outlook remains bleak unless the company can pivot toward digital channels or secure strategic partnerships. Without material improvements, Kaixin risks further erosion of its market position and financial stability.

Sources

Company filings, CIK: 0001713539

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