investorscraft@gmail.com

Intrinsic ValueRoadzen, Inc. (RDZN)

Previous Close$1.84
Intrinsic Value
Upside potential
Previous Close
$1.84

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Roadzen, Inc. operates in the insurtech sector, leveraging artificial intelligence and telematics to transform the auto insurance industry. The company’s core revenue model is built on providing AI-driven risk assessment, claims processing, and underwriting solutions to insurers, fleets, and mobility providers. By integrating real-time data analytics with machine learning, Roadzen enhances pricing accuracy and operational efficiency, positioning itself as a disruptive force in a traditionally slow-to-adapt market. The company serves a global clientele, with a focus on emerging markets where insurance penetration is low but demand for digital solutions is rising. Roadzen’s technology stack enables seamless integration with existing insurer systems, reducing friction in adoption. Its competitive edge lies in proprietary algorithms that improve loss ratios and customer retention for clients. The company’s partnerships with auto manufacturers and mobility platforms further solidify its market position, creating a network effect that drives scalability. As regulatory tailwinds favor usage-based insurance models, Roadzen is well-placed to capitalize on this shift, though it faces competition from legacy insurers developing in-house capabilities and other insurtech startups.

Revenue Profitability And Efficiency

Roadzen reported revenue of $46.7 million for FY 2024, reflecting its growing adoption in the insurtech space. However, the company posted a net loss of $99.7 million, with diluted EPS of -$2.26, indicating significant investment in growth and technology development. Operating cash flow was negative at $15.4 million, while capital expenditures remained modest at $455,924, suggesting a focus on scalable software solutions over heavy infrastructure spending.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its early-stage investment phase, with resources directed toward R&D and market expansion. Roadzen’s capital efficiency is constrained by high operating losses, though its asset-light model mitigates some pressure. The focus on AI and telematics suggests long-term potential for margin improvement as the technology gains broader adoption and economies of scale are realized.

Balance Sheet And Financial Health

Roadzen’s balance sheet shows $11.2 million in cash and equivalents against $20.1 million in total debt, indicating a leveraged position. The negative operating cash flow raises liquidity concerns, though the company’s ability to raise additional capital or achieve profitability will be critical for sustaining operations. The absence of dividends aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

Roadzen’s revenue growth trajectory reflects its disruptive potential in insurtech, though profitability remains elusive. The company has not instituted a dividend policy, reinvesting all cash flows into expansion and technology. Its growth is tied to broader adoption of usage-based insurance and partnerships with insurers and mobility providers, which could accelerate top-line performance in coming years.

Valuation And Market Expectations

The market likely values Roadzen on its growth potential rather than current profitability, given its negative earnings and high R&D spend. Investors may be betting on the scalability of its AI-driven platform and the global shift toward digital insurance solutions. However, the company’s valuation will depend on its ability to convert technological innovation into sustainable cash flows.

Strategic Advantages And Outlook

Roadzen’s strategic advantages include its AI-powered platform, partnerships with key industry players, and focus on high-growth emerging markets. The outlook hinges on execution in scaling its technology and achieving profitability. Regulatory support for telematics and increasing insurer demand for digital tools could drive long-term success, but competition and cash burn remain near-term risks.

Sources

Company filings, CIK 0001868640

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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