investorscraft@gmail.com

Intrinsic ValueAEye, Inc. (LIDR)

Previous Close$1.65
Intrinsic Value
Upside potential
Previous Close
$1.65

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

AEye, Inc. operates in the advanced driver-assistance systems (ADAS) and autonomous vehicle (AV) technology sector, specializing in high-performance lidar systems. The company’s core revenue model is driven by the sale of its proprietary lidar sensors and software solutions, which are designed to enhance vehicle perception and safety. AEye targets automotive OEMs, Tier 1 suppliers, and mobility-as-a-service providers, positioning itself as a key enabler of next-generation mobility solutions. The company differentiates itself through its adaptive lidar technology, which offers superior range, resolution, and reliability compared to traditional systems. AEye’s market position is bolstered by strategic partnerships and a focus on scalable, cost-effective solutions for mass adoption. The ADAS and AV markets are highly competitive, with rapid technological advancements and stringent regulatory requirements shaping the landscape. AEye’s ability to innovate and adapt to evolving industry standards will be critical to its long-term success.

Revenue Profitability And Efficiency

AEye reported revenue of $202,000 for the period, reflecting minimal commercial traction. The company’s net income of -$35.46 million and diluted EPS of -$0.0045 highlight significant operational losses. Operating cash flow was -$26.62 million, indicating substantial cash burn, while capital expenditures were modest at -$486,000. These metrics underscore the company’s early-stage challenges in achieving profitability and scaling operations efficiently.

Earnings Power And Capital Efficiency

AEye’s negative earnings and high cash burn rate suggest limited near-term earnings power. The company’s capital efficiency is constrained by its reliance on external funding to sustain operations. With a focus on R&D and market penetration, AEye’s ability to monetize its technology and achieve economies of scale will be pivotal in improving capital efficiency and transitioning toward profitability.

Balance Sheet And Financial Health

AEye’s balance sheet shows $10.27 million in cash and equivalents, against total debt of $4.21 million, providing limited liquidity. The company’s financial health is precarious, given its high cash burn and reliance on additional financing. Shareholders’ equity is likely under pressure due to persistent losses, necessitating careful capital management to avoid further dilution or solvency risks.

Growth Trends And Dividend Policy

AEye’s growth trajectory is nascent, with revenue yet to reflect meaningful market adoption. The company does not pay dividends, reinvesting all resources into technology development and commercialization. Future growth will depend on securing design wins with automotive partners and scaling production to meet potential demand in the ADAS and AV markets.

Valuation And Market Expectations

AEye’s valuation is speculative, reflecting its early-stage status and high-risk profile. Market expectations are tied to the company’s ability to secure partnerships and achieve technological milestones. The stock’s performance will likely hinge on progress toward commercialization and broader industry adoption of lidar technology.

Strategic Advantages And Outlook

AEye’s strategic advantages lie in its adaptive lidar technology and focus on automotive applications. The outlook remains uncertain, with success contingent on overcoming technical and market challenges. The company’s ability to differentiate itself in a crowded field and execute on its growth strategy will determine its long-term viability in the evolving mobility ecosystem.

Sources

10-K, company filings

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