investorscraft@gmail.com

Intrinsic ValueKraken Robotics Inc. (PNG.V)

Previous Close$7.98
Intrinsic Value
Upside potential
Previous Close
$7.98

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

Kraken Robotics operates as a specialized marine technology company focused on the design, manufacture, and sale of advanced underwater systems. The company's revenue model is built on two primary segments: Sensors and Platforms, which includes high-resolution sonar and laser imaging systems, and Power, encompassing pressure-tolerant batteries and thrusters. Kraken serves both military and commercial clients with solutions for seabed mapping, mine countermeasures, and underwater infrastructure inspection. Within the niche marine technology sector, the company has established itself as a provider of software-centric solutions that enhance the capabilities of unmanned underwater vehicles (UUVs). Its market position is strengthened by a portfolio of proprietary technologies, such as the AquaPix MINSAS sonar and ThunderFish autonomous vehicles, which address specific challenges in ocean intelligence. By offering both products and Robotics-as-a-Service (RaaS), Kraken caters to a global clientele, with operations extending across Canada, the United States, and Europe, positioning it as a technologically advanced player in the growing ocean economy.

Revenue Profitability And Efficiency

For the fiscal year, Kraken Robotics reported revenue of CAD 91.3 million, demonstrating its commercial traction. The company achieved a net income of CAD 20.1 million, indicating a transition to profitability with a healthy net margin. However, operating cash flow was negative at CAD -11.6 million, which, when considered alongside capital expenditures of CAD -3.6 million, suggests potential timing differences in cash collection or investment in working capital to support its growing order book.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted EPS of CAD 0.0868. The positive net income signifies that its core operations are generating profits. Capital efficiency appears to be a focus, with capital expenditures being a fraction of its cash balance, indicating a asset-light model that relies more on intellectual property and technology development than heavy capital investment in physical assets.

Balance Sheet And Financial Health

Kraken maintains a robust balance sheet with a strong liquidity position, holding CAD 58.5 million in cash and equivalents. Total debt is reported at CAD 19.3 million, resulting in a conservative debt-to-equity profile. This significant cash reserve, substantially larger than its debt obligations, provides considerable financial flexibility to fund ongoing research, development, and potential strategic initiatives without immediate reliance on external financing.

Growth Trends And Dividend Policy

The company is in a growth phase, as reflected in its revenue base and market capitalization. Consistent with a growth-oriented technology firm, Kraken does not currently pay a dividend, opting to reinvest all earnings back into the business to fuel expansion, research, and development efforts. This strategy aligns with its focus on capturing market share in the specialized marine technology domain.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.4 billion, the market valuation implies significant growth expectations beyond the current revenue and earnings figures. A beta of 0.765 suggests the stock has historically been less volatile than the broader market. The premium valuation likely incorporates anticipation for continued contract wins and the scalability of its proprietary technology platforms in defense and commercial markets.

Strategic Advantages And Outlook

Kraken's strategic advantage lies in its proprietary, software-centric technology portfolio for underwater applications, creating high barriers to entry. Its outlook is tied to increasing global defense spending on naval capabilities and the expansion of commercial offshore industries like renewables and seabed mining. Success will depend on executing its contract backlog, continuing technological innovation, and effectively scaling its operations to meet international demand.

Sources

Company DescriptionFinancial Data Provided

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