investorscraft@gmail.com

Intrinsic ValueOdysight.ai Inc. (ODYS)

Previous Close$6.23
Intrinsic Value
Upside potential
Previous Close
$6.23

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

Odysight.ai Inc. operates in the artificial intelligence and computer vision sector, specializing in predictive maintenance and quality inspection solutions for industrial applications. The company leverages proprietary AI-driven analytics to optimize operational efficiency for clients in manufacturing, aerospace, and defense. Its core revenue model is built on software licensing, subscription services, and customized AI solutions, positioning it as a niche player in the growing Industry 4.0 market. Odysight.ai differentiates itself through real-time anomaly detection and predictive analytics, targeting industries with high-stakes operational demands. While the company is still in its growth phase, its technology addresses critical pain points in asset-intensive sectors, offering scalability and integration with existing IoT ecosystems. The competitive landscape includes larger AI providers, but Odysight.ai’s focus on specialized industrial applications provides a defensible market niche.

Revenue Profitability And Efficiency

Odysight.ai reported revenue of $3.96 million for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of $11.77 million, with diluted EPS of -$0.96, indicating significant investment in R&D and market penetration. Operating cash flow was negative at $8.22 million, underscoring the cash-intensive nature of its growth strategy. Capital expenditures were minimal at $53,000, suggesting a asset-light business model.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its pre-profitability status, common for AI-focused firms in the growth phase. Odysight.ai’s capital efficiency is constrained by high operating losses, though its $18.16 million cash reserve provides a runway for further development. The balance between R&D spend and revenue generation will be critical to achieving scalability and eventual profitability.

Balance Sheet And Financial Health

Odysight.ai maintains a solid liquidity position with $18.16 million in cash and equivalents, against total debt of $1.05 million. The low debt level and substantial cash reserves suggest a manageable financial structure, though sustained losses could pressure liquidity over time. The absence of dividends aligns with its reinvestment-focused strategy.

Growth Trends And Dividend Policy

Revenue growth trends are not yet established, given the company’s early-stage operations. Odysight.ai does not pay dividends, prioritizing reinvestment in technology and market expansion. Future growth will depend on adoption of its AI solutions in target industries and scalability of its subscription model.

Valuation And Market Expectations

The market likely values Odysight.ai on its technological potential rather than current financial metrics, given its negative earnings and early revenue base. Investor expectations hinge on the company’s ability to convert its AI capabilities into recurring revenue streams and partnerships in industrial sectors.

Strategic Advantages And Outlook

Odysight.ai’s strategic advantage lies in its specialized AI applications for industrial predictive maintenance, a high-growth niche. The outlook depends on execution in scaling its solutions and securing long-term client contracts. Risks include competition from larger AI firms and the capital-intensive path to profitability, but its technology differentiation offers a credible growth pathway.

Sources

Company filings (CIK: 0001577445), financial statements for FY ending 2024-12-31

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