investorscraft@gmail.com

Intrinsic ValueMobilicom Ltd (MOB)

Previous Close$6.55
Intrinsic Value
Upside potential
Previous Close
$6.55

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

Mobilicom Ltd operates in the cybersecurity and smart mobility sector, specializing in end-to-end solutions for drones, robotics, and autonomous platforms. The company generates revenue through the sale of proprietary hardware and software products, including secure communication systems and cloud-based management platforms. Mobilicom serves defense, homeland security, and commercial markets, positioning itself as a niche provider of mission-critical connectivity solutions. Its technology addresses growing demand for secure, resilient, and interference-free communications in unmanned systems, differentiating it from broader telecom providers. The company competes in a fragmented but high-growth market, with its specialized focus on cybersecurity for mobile platforms providing a strategic edge against larger, less agile competitors. Mobilicom's partnerships with defense contractors and drone manufacturers enhance its market access, though its small scale relative to industry leaders presents ongoing challenges in scaling distribution.

Revenue Profitability And Efficiency

Mobilicom reported $3.18 million in revenue for the period, with a net loss of $8.01 million, reflecting ongoing investments in R&D and market expansion. The diluted EPS of -$1.09 underscores current unprofitability, while operating cash flow of -$3.22 million indicates cash burn from core operations. Minimal capital expenditures of $26,926 suggest a lean asset-light model, prioritizing intellectual property over physical infrastructure.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow highlight its pre-commercialization stage, with capital primarily allocated to product development rather than revenue scaling. The modest debt level of $227k relative to $8.59 million in cash reserves provides runway for continued operations, though sustained losses may necessitate additional funding to achieve breakeven.

Balance Sheet And Financial Health

Mobilicom maintains a strong liquidity position with $8.59 million in cash and equivalents against negligible debt, yielding a robust net cash position. The absence of significant leverage provides flexibility, but the lack of dividend payments and persistent operating losses signal a focus on growth over near-term shareholder returns. Equity financing appears the primary funding source given minimal debt obligations.

Growth Trends And Dividend Policy

Top-line growth potential hinges on adoption of Mobilicom's specialized communication solutions in defense and commercial drone markets. The company has no dividend policy, reinvesting all resources into expansion. Success depends on converting its technological differentiation into scalable contracts, particularly in government and enterprise sectors where secure mobile connectivity demand is accelerating.

Valuation And Market Expectations

Market valuation likely reflects Mobilicom's niche technology potential rather than current financial metrics, with investors pricing in future defense/industrial adoption. The cash reserves provide 2-3 years of runway at current burn rates, making near-term commercialization progress critical for justifying its market capitalization.

Strategic Advantages And Outlook

Mobilicom's IP portfolio in secure mobile communications provides defensible differentiation, particularly for UAV applications. The outlook remains speculative—success requires converting pipeline opportunities into recurring revenue streams while managing cash burn. Partnerships with defense primes could accelerate traction, though competition from larger telecom and cybersecurity firms poses long-term challenges.

Sources

Company filings (CIK: 0001898643), financial statements

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