investorscraft@gmail.com

Intrinsic ValueREE Automotive Ltd. (REE)

Previous Close$0.62
Intrinsic Value
Upside potential
Previous Close
$0.62

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

REE Automotive Ltd. operates in the electric vehicle (EV) sector, specializing in modular EV platforms designed for commercial fleets and mobility solutions. The company's core revenue model revolves around licensing its proprietary flat-pack chassis technology, which enables scalable and customizable electric vehicle production for OEMs and fleet operators. REE's innovative approach targets the growing demand for efficient, adaptable EV architectures in logistics, delivery, and autonomous vehicle applications. The company positions itself as a disruptor in the EV space by offering a flexible, cost-effective alternative to traditional vehicle manufacturing, catering to the increasing shift toward electrification in commercial transportation. REE competes in a highly dynamic market dominated by established automakers and EV startups, differentiating itself through its modular design and focus on fleet optimization. Its partnerships with tier-1 suppliers and technology providers enhance its market credibility, though scaling production and achieving commercial viability remain critical challenges.

Revenue Profitability And Efficiency

REE reported minimal revenue of $1.6 million for FY 2023, reflecting its early-stage commercialization efforts. The company posted a net loss of $114.2 million, with an EPS of -$11.32, underscoring significant upfront investments in R&D and operational scaling. Operating cash flow was negative at -$89.3 million, while capital expenditures totaled -$3.7 million, indicating restrained spending on fixed assets amid ongoing liquidity constraints.

Earnings Power And Capital Efficiency

REE's earnings power remains constrained by its pre-revenue phase, with losses driven by high R&D and administrative costs. Capital efficiency is a focal point as the company seeks to transition from development to commercialization. The diluted EPS of -$11.32 highlights the substantial capital required to sustain operations before achieving scalable production and customer adoption.

Balance Sheet And Financial Health

REE's balance sheet shows $41.2 million in cash and equivalents against $38.7 million in total debt, providing limited liquidity headroom. The absence of dividends aligns with its growth-focused strategy. With negative operating cash flow and modest cash reserves, the company may require additional financing to support its roadmap and mitigate near-term liquidity risks.

Growth Trends And Dividend Policy

Growth is centered on technology deployment and partnership expansion, though revenue traction remains nascent. REE does not pay dividends, reinvesting all resources into scaling its platform and securing OEM contracts. The EV market's rapid growth presents opportunities, but execution risks and competitive pressures could impact its trajectory.

Valuation And Market Expectations

Market expectations for REE hinge on its ability to commercialize its technology and secure large-scale partnerships. The current valuation reflects high risk-reward dynamics, with investors pricing in potential disruption in the EV space. However, persistent losses and cash burn necessitate close monitoring of execution milestones and funding strategies.

Strategic Advantages And Outlook

REE's modular EV platform offers a differentiated solution for fleet electrification, supported by its asset-light licensing model. Strategic partnerships and technology validation are critical to its long-term success. The outlook remains speculative, with upside tied to market adoption and operational execution, while downside risks include funding shortfalls and competitive displacement.

Sources

REE Automotive Ltd. 10-K (2023), company filings

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