investorscraft@gmail.com

Intrinsic ValueMicroVision, Inc. (MVIS)

Previous Close$0.81
Intrinsic Value
Upside potential
Previous Close
$0.81

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

MicroVision, Inc. operates in the advanced laser beam scanning technology sector, specializing in lidar and augmented reality solutions for automotive, industrial, and consumer applications. The company’s core revenue model hinges on licensing its proprietary MEMS-based lidar technology and developing integrated systems for autonomous vehicles and smart infrastructure. MicroVision competes in a high-growth but capital-intensive industry, where its differentiation lies in compact, high-resolution sensing systems designed for scalability and cost efficiency. While the company has yet to achieve commercial scale, its partnerships with automotive OEMs and tier-1 suppliers position it as a niche player in the emerging autonomous mobility ecosystem. The lidar market is crowded with well-funded competitors, requiring MicroVision to demonstrate technological superiority and execution capability to secure long-term adoption.

Revenue Profitability And Efficiency

MicroVision reported revenue of $4.7 million for FY 2024, reflecting minimal commercial traction amid ongoing R&D investments. The company’s net loss widened to -$96.9 million, with an EPS of -$0.46, underscoring its pre-revenue stage in lidar commercialization. Operating cash flow was -$68.5 million, while capital expenditures remained modest at -$374,000, indicating a focus on preserving liquidity.

Earnings Power And Capital Efficiency

The company’s negative earnings and high R&D burn rate highlight its reliance on external funding to sustain operations. With no near-term profitability path, capital efficiency metrics remain weak, though its asset-light model mitigates some fixed-cost pressures. MicroVision’s ability to monetize its IP portfolio or secure design wins will be critical to improving earnings power.

Balance Sheet And Financial Health

MicroVision held $54.5 million in cash and equivalents against $51.6 million in total debt as of FY 2024-end, suggesting limited liquidity runway without additional financing. The absence of dividend payouts aligns with its growth-stage focus. Investors should monitor covenant compliance and equity dilution risks given the cash burn rate.

Growth Trends And Dividend Policy

MicroVision’s growth hinges on lidar adoption timelines in autonomous driving, with no dividends issued as cash is reinvested in technology development. The lack of recurring revenue streams makes near-term growth volatile. Long-term prospects depend on regulatory approvals and OEM partnerships materializing into volume contracts.

Valuation And Market Expectations

The market prices MVIS as a high-risk, high-reward bet on lidar disruption, with valuation multiples disconnected from fundamentals. Speculative sentiment around potential buyouts or technological breakthroughs often drives volatility, overshadowing traditional financial metrics.

Strategic Advantages And Outlook

MicroVision’s IP portfolio and MEMS expertise provide differentiation, but execution risks loom large in a capital-intensive sector. Success depends on securing production contracts and achieving cost targets. The outlook remains uncertain, with binary outcomes tied to adoption curves in autonomous vehicles and industrial automation.

Sources

MicroVision 10-K (2024), company filings

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