investorscraft@gmail.com

Intrinsic ValueQuantumScape Corporation (QS)

Previous Close$8.85
Intrinsic Value
Upside potential
Previous Close
$8.85

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

QuantumScape Corporation is a pioneering developer of next-generation solid-state lithium-metal batteries for electric vehicles (EVs), positioning itself at the forefront of energy storage innovation. The company focuses on overcoming the limitations of traditional lithium-ion batteries by delivering higher energy density, faster charging, and improved safety. QuantumScape operates in the high-growth EV battery sector, targeting partnerships with automakers to integrate its technology into future vehicle platforms. Its revenue model hinges on licensing, joint ventures, and eventual mass production, though commercialization remains in pre-revenue stages. The company differentiates itself through proprietary solid-state electrolyte technology, which eliminates the flammable liquid components found in conventional batteries. QuantumScape’s market position is bolstered by strategic backing from industry leaders like Volkswagen, but it faces intense competition from established battery manufacturers and emerging solid-state rivals. Success depends on scaling production, achieving cost parity, and securing long-term OEM contracts.

Revenue Profitability And Efficiency

QuantumScape reported no revenue in FY 2024, reflecting its pre-commercialization phase. Net losses widened to $477.9 million, driven by heavy R&D investments and operational scaling costs. The absence of operating cash inflows resulted in a negative operating cash flow of $274.6 million, while capital expenditures totaled $62.1 million, underscoring its focus on infrastructure and prototype development. Efficiency metrics remain challenging due to the lack of commercial output.

Earnings Power And Capital Efficiency

The company’s negative EPS of -$0.94 highlights its current earnings deficit, typical of an early-stage tech firm prioritizing innovation over profitability. Capital efficiency is constrained by high burn rates for R&D and pilot production, with no near-term path to positive returns. QuantumScape’s long-term earnings potential hinges on successful technology deployment and achieving economies of scale in manufacturing.

Balance Sheet And Financial Health

QuantumScape maintains a solid liquidity position with $140.9 million in cash and equivalents, though this is offset by $93.5 million in total debt. The balance sheet reflects a pre-revenue company reliant on external funding, with no dividend obligations. Financial health depends on continued access to capital markets or strategic partnerships to sustain operations until commercialization.

Growth Trends And Dividend Policy

Growth is entirely tied to technological milestones and future production capacity, with no current revenue streams. The company does not pay dividends, reinvesting all resources into R&D and scaling efforts. Investor returns are contingent on successful market entry and adoption of its solid-state batteries by automotive partners.

Valuation And Market Expectations

QuantumScape’s valuation is speculative, driven by potential rather than current financial performance. Market expectations are anchored to breakthroughs in battery performance and partnerships, with high volatility reflecting the binary nature of its commercialization risks. The stock trades as a long-term bet on disruptive energy storage technology.

Strategic Advantages And Outlook

QuantumScape’s key advantage lies in its proprietary solid-state battery design, which could revolutionize EV performance if scaled successfully. Strategic partnerships, such as with Volkswagen, provide validation and potential pathways to market. However, the outlook remains uncertain, with execution risks around manufacturing scalability, cost targets, and competitive pressures. Near-term focus is on delivering viable prototypes and securing additional OEM commitments.

Sources

10-K filing, company investor relations

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