investorscraft@gmail.com

Intrinsic ValueLiqTech International, Inc. (LIQT)

Previous Close$1.90
Intrinsic Value
Upside potential
Previous Close
$1.90

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

LiqTech International, Inc. operates in the industrial technology sector, specializing in advanced filtration and purification systems. The company’s core revenue model is driven by the sale of ceramic silicon carbide filters and systems, which are used in water treatment, diesel particulate filtration, and marine scrubber applications. LiqTech serves industries with stringent environmental regulations, positioning itself as a provider of high-performance solutions for clean water and air. The company’s technology is differentiated by its durability and efficiency, catering to municipal, industrial, and marine clients globally. Despite its niche focus, LiqTech competes with larger players by leveraging its proprietary silicon carbide membrane technology, which offers superior longevity and lower maintenance costs. The company’s market position is bolstered by increasing regulatory demands for environmental compliance, though its growth is tempered by reliance on capital-intensive industries and cyclical demand.

Revenue Profitability And Efficiency

LiqTech reported revenue of $14.6 million for the period, reflecting its niche market focus. The company posted a net loss of $10.3 million, with diluted EPS of -$1.64, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $7.5 million, exacerbated by capital expenditures of $1.4 million, underscoring inefficiencies in converting revenue to cash.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight weak earnings power, with capital expenditures further straining liquidity. LiqTech’s inability to generate positive operating cash flow suggests limited capital efficiency, as investments in technology and operations have not yet translated into sustainable profitability.

Balance Sheet And Financial Health

LiqTech’s balance sheet shows $10.9 million in cash and equivalents against $11.8 million in total debt, indicating a tight liquidity position. The near-parity between cash and debt raises concerns about financial flexibility, particularly given the company’s recurring losses and negative cash flows.

Growth Trends And Dividend Policy

Growth trends remain uncertain, with no dividend payments reflecting the company’s focus on reinvestment and survival. The lack of profitability and cash flow generation suggests limited near-term growth prospects, with the company likely prioritizing operational turnaround over shareholder returns.

Valuation And Market Expectations

The market appears skeptical of LiqTech’s prospects, given its persistent losses and weak cash flow. Valuation metrics are challenging to assess due to the absence of earnings, leaving the stock price driven by speculative factors rather than fundamental performance.

Strategic Advantages And Outlook

LiqTech’s strategic advantage lies in its proprietary silicon carbide technology, which addresses growing environmental regulations. However, the outlook remains cautious due to financial instability and reliance on cyclical industries. Success hinges on achieving scale and improving operational efficiency to capitalize on regulatory tailwinds.

Sources

Company filings, CIK 0001307579

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