investorscraft@gmail.com

Intrinsic ValueRekor Systems, Inc. (REKR)

Previous Close$1.11
Intrinsic Value
Upside potential
Previous Close
$1.11

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

Rekor Systems, Inc. operates in the technology sector, specializing in artificial intelligence-driven solutions for roadway intelligence and public safety. The company leverages proprietary AI and machine learning to analyze traffic patterns, optimize infrastructure, and enhance law enforcement efficiency. Its core revenue model includes software-as-a-service (SaaS) subscriptions, licensing, and data monetization, targeting government agencies and commercial enterprises. Rekor competes in the smart city and transportation analytics space, positioning itself as a disruptor with scalable, real-time data solutions. The company’s technology integrates with existing urban infrastructure, offering municipalities cost-effective tools for traffic management and public safety. Despite its innovative approach, Rekor faces competition from established players and must navigate regulatory complexities in the public sector. Its market position hinges on adoption rates and the ability to secure long-term contracts with government entities.

Revenue Profitability And Efficiency

Rekor reported revenue of $46.0 million for FY 2024, reflecting its growing but still nascent market presence. The company’s net income of -$61.4 million and diluted EPS of -$0.71 highlight significant unprofitability, driven by high R&D and operational costs. Operating cash flow was -$32.5 million, indicating ongoing cash burn, though capital expenditures were modest at -$1.7 million, suggesting disciplined investment in growth.

Earnings Power And Capital Efficiency

Rekor’s negative earnings and cash flow underscore challenges in achieving capital efficiency. The company’s reliance on external funding is evident, with limited near-term prospects for self-sustaining operations. Its ability to scale revenue without proportionally increasing costs will be critical to improving earnings power, but current metrics suggest substantial execution risk.

Balance Sheet And Financial Health

Rekor’s balance sheet shows $5.0 million in cash and equivalents against $32.4 million in total debt, raising liquidity concerns. The high debt load relative to cash reserves may necessitate additional financing. With no dividend payments, the company prioritizes reinvestment, but its financial health remains precarious without a clear path to profitability.

Growth Trends And Dividend Policy

Rekor’s growth is tied to adoption of its AI-driven solutions, with revenue growth potential offset by persistent losses. The company does not pay dividends, redirecting all resources toward expansion and product development. Future trends will depend on contract wins and scalability, but current financials suggest a high-risk, high-reward trajectory.

Valuation And Market Expectations

Rekor’s valuation likely reflects optimism around its technology’s disruptive potential, despite weak fundamentals. Market expectations appear to hinge on long-term adoption, with investors betting on future profitability. However, the company’s high cash burn and debt levels introduce significant downside risk if growth fails to materialize.

Strategic Advantages And Outlook

Rekor’s strategic advantages lie in its proprietary AI technology and first-mover potential in smart city applications. The outlook remains uncertain, with success contingent on securing large-scale contracts and achieving operational efficiency. While the addressable market is substantial, execution risks and competitive pressures could hinder progress.

Sources

Company filings (10-K), investor presentations

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