investorscraft@gmail.com

Intrinsic ValueResearch Frontiers Incorporated (REFR)

Previous Close$1.20
Intrinsic Value
Upside potential
Previous Close
$1.20

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

Research Frontiers Incorporated operates in the advanced materials and technology licensing sector, specializing in smart glass solutions. The company’s core revenue model revolves around licensing its proprietary suspended particle device (SPD) technology, which enables dynamic light control in windows, mirrors, and other applications. This positions REFR as a niche player in the growing smart glass market, serving industries such as automotive, aerospace, and architectural glass. The company’s intellectual property-driven approach differentiates it from traditional manufacturers, allowing it to generate royalties without heavy capital expenditures. However, its market penetration remains limited compared to larger competitors, reflecting challenges in scaling adoption. REFR’s success hinges on broader industry adoption of smart glass technologies and strategic partnerships to expand its licensee base.

Revenue Profitability And Efficiency

Research Frontiers reported revenue of $1.34 million for the period, with a net loss of $1.31 million, reflecting ongoing challenges in scaling its licensing model. The diluted EPS of -$0.04 underscores persistent unprofitability, while operating cash flow of -$788,819 indicates significant cash burn. Capital expenditures were minimal at -$1,623, consistent with its asset-light licensing strategy.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by limited royalty income and high operating costs relative to revenue. With negative net income and operating cash flow, capital efficiency is suboptimal, though the licensing model avoids heavy fixed investments. The focus on intellectual property monetization offers scalability if adoption accelerates, but current metrics reflect underutilized potential.

Balance Sheet And Financial Health

Research Frontiers holds $1.99 million in cash and equivalents against $1.30 million in total debt, providing a modest liquidity cushion. However, consistent operating losses and negative cash flow raise concerns about long-term sustainability without additional funding or revenue growth. The balance sheet reflects a lean structure but lacks significant tangible assets.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stagnation and persistent losses. The company does not pay dividends, reinvesting minimal cash flows into operations. Future growth depends on expanding its licensee network and broader smart glass adoption, though near-term catalysts are unclear.

Valuation And Market Expectations

The market likely prices REFR as a speculative play on smart glass adoption, with valuation driven by intellectual property potential rather than current financials. The lack of profitability and limited revenue base suggest high risk, with investors betting on future licensing breakthroughs.

Strategic Advantages And Outlook

Research Frontiers’ key advantage lies in its patented SPD technology, offering differentiation in a nascent market. However, the outlook remains uncertain due to slow adoption and competitive pressures. Strategic partnerships or licensing deals could improve traction, but execution risks persist.

Sources

Company filings (10-K), CIK 0000793524

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