investorscraft@gmail.com

Intrinsic ValueMaris-Tech Ltd. (MTEK)

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

Maris-Tech Ltd. operates in the technology sector, specializing in advanced video processing and artificial intelligence solutions for defense, aerospace, and commercial applications. The company’s core revenue model is driven by the development and sale of proprietary hardware and software systems that enhance real-time video analytics, edge computing, and AI-driven decision-making. Its products cater to high-demand industries requiring robust, low-latency solutions for mission-critical operations, positioning Maris-Tech as a niche player in the growing edge AI and video processing market. The company competes by leveraging its expertise in miniaturized, high-performance computing, targeting clients in defense and industrial automation. While still in the growth phase, Maris-Tech’s focus on innovation and specialized applications provides a differentiated market position, though it faces competition from larger, more diversified tech firms. Its ability to secure contracts in defense and aerospace underscores its potential, but scalability remains a key challenge given the capital-intensive nature of R&D in this space.

Revenue Profitability And Efficiency

Maris-Tech reported revenue of $6.1 million for FY 2024, reflecting its early-stage growth trajectory. The company posted a net loss of $1.2 million, with diluted EPS of $0.008, indicating ongoing investments in R&D and market expansion. Operating cash flow was negative at $2.2 million, while capital expenditures totaled $191,000, highlighting the balance between growth spending and cash preservation.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by its growth-focused strategy, with negative net income and operating cash flow. Capital efficiency metrics are not yet favorable, as Maris-Tech prioritizes product development and market penetration over near-term profitability. The modest cash balance of $2.3 million suggests a need for additional funding to sustain operations and scale effectively.

Balance Sheet And Financial Health

Maris-Tech’s balance sheet shows $2.3 million in cash and equivalents against $1.0 million in total debt, providing limited liquidity. The absence of dividends aligns with its reinvestment strategy. While the debt level is manageable, the company’s financial health depends on its ability to generate positive cash flow or secure external financing to support ongoing operations and growth initiatives.

Growth Trends And Dividend Policy

Growth trends are nascent, with revenue generation just beginning to materialize. The company does not pay dividends, reinvesting all earnings into R&D and business development. Future growth will hinge on securing larger contracts and expanding its product portfolio, particularly in defense and industrial applications where demand for edge AI solutions is rising.

Valuation And Market Expectations

Given its early-stage profile, Maris-Tech’s valuation is likely driven by growth potential rather than current earnings. Market expectations center on its ability to capitalize on the expanding edge computing and AI markets, though execution risks remain high. Investors may weigh its niche positioning against the capital required to achieve scalability.

Strategic Advantages And Outlook

Maris-Tech’s strategic advantages lie in its specialized technology and focus on high-barrier markets like defense. The outlook depends on successful product commercialization and securing strategic partnerships. While the company has a differentiated offering, its long-term success will require sustained innovation, funding, and market traction in a competitive landscape.

Sources

Company filings, CIK 0001872964

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