investorscraft@gmail.com

Intrinsic ValueMobileye Global Inc. (MBLY)

Previous Close$8.97
Intrinsic Value
Upside potential
Previous Close
$8.97

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

Mobileye Global Inc. is a leader in the advanced driver-assistance systems (ADAS) and autonomous vehicle (AV) technology sector. The company specializes in vision-based solutions, including proprietary EyeQ system-on-chip processors, sensor fusion algorithms, and mapping software, which enable safer and more efficient driving. Mobileye’s revenue model is driven by sales of its hardware and software solutions to automotive OEMs, supplemented by recurring revenue from its Road Experience Management (REM) mapping data. The company holds a strong position in the ADAS market, with its technology integrated into millions of vehicles globally. Mobileye’s strategic partnerships with major automakers and its focus on scalable, cost-effective solutions reinforce its competitive edge in the rapidly evolving mobility landscape. The company is well-positioned to capitalize on the growing demand for autonomous driving technologies, supported by its robust R&D pipeline and expanding product portfolio.

Revenue Profitability And Efficiency

Mobileye reported revenue of $1.65 billion for the fiscal year ending December 28, 2024, reflecting its strong market presence. However, the company posted a net loss of $3.09 billion, driven by significant investments in R&D and scaling operations. Operating cash flow was positive at $400 million, indicating underlying operational efficiency, while capital expenditures totaled $81 million, underscoring a disciplined approach to growth investments.

Earnings Power And Capital Efficiency

Mobileye’s diluted EPS of -$3.82 highlights current earnings challenges amid heavy investment phases. The company’s capital efficiency is supported by its asset-light model, focusing on intellectual property and software scalability. With no debt and $1.43 billion in cash and equivalents, Mobileye maintains flexibility to fund innovation and strategic initiatives without financial strain.

Balance Sheet And Financial Health

Mobileye’s balance sheet remains robust, with $1.43 billion in cash and equivalents and no debt, providing a solid foundation for future growth. The absence of leverage and strong liquidity position the company to navigate market fluctuations and invest in long-term opportunities, ensuring financial stability.

Growth Trends And Dividend Policy

Mobileye is focused on growth through technological advancements and market expansion, with no current dividend policy. The company’s investments in autonomous driving and ADAS technologies are expected to drive future revenue growth, particularly as the automotive industry shifts toward electrification and automation.

Valuation And Market Expectations

Mobileye’s valuation reflects its leadership in ADAS and AV technologies, with market expectations centered on its ability to scale and monetize its innovations. The company’s strong cash position and strategic partnerships support its long-term growth narrative, though profitability remains a key focus for investors.

Strategic Advantages And Outlook

Mobileye’s strategic advantages include its proprietary technology, extensive OEM partnerships, and first-mover status in ADAS. The outlook is positive, with increasing adoption of autonomous driving solutions expected to drive demand. However, execution risks and competitive pressures remain critical factors to monitor as the company scales its operations.

Sources

Company filings, investor presentations

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