investorscraft@gmail.com

Intrinsic ValueMicroVision, Inc. (MVIN.DE)

Previous Close1.30
Intrinsic Value
Upside potential
Previous Close
1.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MicroVision, Inc. is a technology company specializing in laser beam scanning (LBS) solutions, leveraging its expertise in MEMS, lasers, optics, and machine learning to serve automotive and non-automotive markets. The company’s core focus is on developing lidar sensors for advanced driver-assistance systems (ADAS) and autonomous vehicles, positioning itself in the competitive semiconductor and sensor technology space. Its proprietary LBS technology enables high-resolution, low-power applications, differentiating it from traditional lidar providers. MicroVision operates in a high-growth but capital-intensive sector, competing with established players and startups alike. The company’s market position hinges on its ability to commercialize its technology for mass adoption in automotive safety and emerging applications like robotics and augmented reality. While its innovation is notable, scaling production and securing partnerships remain critical challenges in a rapidly evolving industry.

Revenue Profitability And Efficiency

In FY 2022, MicroVision reported minimal revenue of €0.66 million, reflecting its pre-revenue stage in lidar commercialization. The company posted a net loss of €-52.29 million, with an EPS of €-0.33, underscoring significant R&D and operational costs. Operating cash flow was negative at €-38.02 million, while capital expenditures totaled €-4.36 million, indicating heavy investment in technology development.

Earnings Power And Capital Efficiency

MicroVision’s earnings power remains constrained due to its focus on R&D and limited commercial traction. The negative EPS and operating cash flow highlight inefficiencies in converting capital into near-term profitability. The company’s ability to monetize its lidar technology will determine future capital efficiency, but current metrics reflect a high-risk, high-reward profile typical of early-stage tech firms.

Balance Sheet And Financial Health

MicroVision’s balance sheet shows €20.54 million in cash and equivalents against €15.70 million in total debt, providing limited liquidity. The absence of dividends and reliance on external funding suggest ongoing financial strain. While the debt level is manageable, the company’s ability to secure additional capital or achieve revenue growth will be critical to sustaining operations.

Growth Trends And Dividend Policy

MicroVision’s growth is tied to lidar adoption in automotive and adjacent markets, but revenue remains negligible. The company does not pay dividends, reinvesting all resources into R&D and commercialization efforts. Investor returns depend entirely on future technology adoption and potential partnerships or acquisitions in the autonomous vehicle ecosystem.

Valuation And Market Expectations

With no meaningful revenue and persistent losses, MicroVision’s valuation is speculative, driven by investor sentiment around lidar technology. Market expectations hinge on its ability to transition from development to commercialization, with success contingent on industry adoption and competitive positioning.

Strategic Advantages And Outlook

MicroVision’s strategic advantage lies in its proprietary LBS technology, which offers potential performance benefits over conventional lidar. However, the outlook remains uncertain due to high competition, regulatory hurdles, and capital requirements. Near-term success depends on securing automotive OEM partnerships and demonstrating scalable production capabilities.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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