investorscraft@gmail.com

Intrinsic ValueParaZero Technologies Ltd. (PRZO)

Previous Close$1.48
Intrinsic Value
Upside potential
Previous Close
$1.48

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

ParaZero Technologies Ltd. operates in the aerospace and defense sector, specializing in drone safety systems designed to mitigate risks associated with unmanned aerial vehicles (UAVs). The company’s core revenue model is driven by the sale of its proprietary parachute recovery systems and software solutions, which enhance operational safety for commercial, industrial, and military drone applications. ParaZero’s products are critical in high-stakes environments where regulatory compliance and risk management are paramount, positioning the company as a niche leader in drone safety technology. The firm competes in a rapidly evolving market characterized by increasing drone adoption and tightening safety regulations, which creates sustained demand for its solutions. Its strategic partnerships with drone manufacturers and regulatory bodies further solidify its market presence. While the industry remains fragmented, ParaZero’s focus on innovation and certification gives it a defensible edge in a sector where reliability and compliance are non-negotiable.

Revenue Profitability And Efficiency

ParaZero reported revenue of $0.93 million for the period, reflecting its early-stage commercialization efforts. The company’s net loss of $11.05 million underscores significant investment in R&D and market expansion, with negative operating cash flow of $4.89 million highlighting ongoing cash burn. Capital expenditures were minimal at $0.08 million, suggesting a lean operational approach focused on scaling existing technology rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0 indicates no earnings power at this stage, consistent with its pre-revenue growth phase. Negative operating cash flow and net income reflect heavy spending to establish its product line and market presence. Capital efficiency metrics are not yet meaningful, as ParaZero prioritizes growth over profitability in its current lifecycle.

Balance Sheet And Financial Health

ParaZero maintains a cash position of $4.18 million, providing limited runway given its cash burn rate. Total debt stands at $0.42 million, indicating low leverage but also constrained liquidity. The absence of dividend payouts aligns with its focus on reinvesting available capital into growth initiatives. Financial health remains precarious, dependent on future funding rounds or revenue acceleration.

Growth Trends And Dividend Policy

Growth is driven by increasing drone adoption and regulatory tailwinds, though revenue remains nascent. The company has no dividend policy, typical for early-stage firms prioritizing reinvestment. Future trends hinge on broader drone market expansion and ParaZero’s ability to secure partnerships or regulatory mandates for its safety systems.

Valuation And Market Expectations

Valuation metrics are not applicable due to minimal revenue and negative earnings. Market expectations likely center on the company’s technology differentiation and potential regulatory catalysts, rather than near-term financial performance. Investor sentiment may be speculative, tied to long-term drone industry growth.

Strategic Advantages And Outlook

ParaZero’s key advantage lies in its specialized safety systems, which address a critical pain point in drone operations. The outlook depends on its ability to scale commercialization and navigate regulatory landscapes. Success hinges on securing OEM partnerships and achieving broader industry adoption, though execution risks remain high given its early-stage profile.

Sources

Company filings, CIK 0001916241

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