investorscraft@gmail.com

Intrinsic ValueREZOLVE AI PLC (RZLV)

Previous Close$2.58
Intrinsic Value
Upside potential
Previous Close
$2.58

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

Rezolve AI PLC operates in the artificial intelligence sector, focusing on developing AI-driven solutions for enterprise and consumer applications. The company generates revenue primarily through software licensing, subscription services, and custom AI integration projects. Its offerings include predictive analytics, natural language processing, and automation tools tailored for industries such as finance, healthcare, and retail. Rezolve AI positions itself as a niche player, targeting mid-market clients seeking scalable AI solutions without the overhead of larger tech firms. The company differentiates through modular, adaptable platforms that emphasize ease of deployment and interoperability with existing systems. Despite its innovative approach, Rezolve AI faces intense competition from established AI providers and open-source alternatives, which may pressure pricing and market share. Its ability to secure long-term contracts and expand its client base will be critical to sustaining growth in a rapidly evolving industry.

Revenue Profitability And Efficiency

Rezolve AI reported revenue of $187,788 for the fiscal year ending December 31, 2024, alongside a net loss of $(172.6) million. The significant negative net income and diluted EPS of $(24.22) reflect high operating costs relative to revenue, likely driven by R&D and sales investments. Operating cash flow was $(21.6) million, indicating ongoing cash burn, though capital expenditures were minimal at $(4,774).

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained, with substantial losses overshadowing its modest revenue. Capital efficiency appears weak, as evidenced by the disparity between revenue generation and operating expenses. The negative operating cash flow suggests reliance on external funding to sustain operations, raising questions about long-term sustainability without improved monetization or cost discipline.

Balance Sheet And Financial Health

Rezolve AI holds $9.5 million in cash and equivalents against $34.7 million in total debt, signaling potential liquidity challenges. The debt burden, coupled with persistent cash outflows, may necessitate additional financing or restructuring. Shareholders’ equity is likely under pressure given the steep net losses and limited revenue base.

Growth Trends And Dividend Policy

Growth trends are unclear due to the company’s early-stage revenue and lack of historical data. No dividends were paid, consistent with its focus on reinvesting scarce resources into growth initiatives. Future performance hinges on scaling revenue and achieving operational leverage to offset high fixed costs.

Valuation And Market Expectations

Market expectations for Rezolve AI are speculative, given its pre-revenue status and significant losses. Valuation metrics are challenging to assess, as traditional multiples are inapplicable. Investors likely price the stock based on long-term potential in AI adoption rather than near-term fundamentals.

Strategic Advantages And Outlook

Rezolve AI’s strategic advantages lie in its specialized AI solutions and agility in addressing niche markets. However, the outlook is uncertain, as the company must demonstrate revenue traction and cost management to justify its burn rate. Success depends on securing larger contracts, improving margins, and navigating competitive pressures in the AI landscape.

Sources

Company filings (CIK: 0001920294)

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