investorscraft@gmail.com

Intrinsic Value374Water, Inc. (SCWO)

Previous Close$3.11
Intrinsic Value
Upside potential
Previous Close
$3.11

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

374Water, Inc. operates in the environmental technology sector, specializing in advanced waste treatment solutions. The company’s core revenue model is driven by its proprietary AirSCWO™ technology, which converts hazardous waste into clean water, energy, and minerals. This positions 374Water as a disruptor in sustainable waste management, targeting industries such as municipal waste, industrial byproducts, and military applications. The company’s technology addresses critical environmental challenges, offering a scalable and eco-friendly alternative to traditional incineration and landfill methods. With increasing regulatory pressure on waste disposal and growing demand for circular economy solutions, 374Water is well-positioned to capitalize on these trends. Its market differentiation lies in its ability to provide cost-effective, high-efficiency waste conversion, appealing to both public and private sector clients seeking sustainable infrastructure upgrades.

Revenue Profitability And Efficiency

In FY 2024, 374Water reported modest revenue of $445,445, overshadowed by a net loss of -$12.4 million, reflecting significant upfront investments in technology deployment and market penetration. Operating cash flow was -$10.6 million, indicating ongoing cash burn as the company scales its operations. Capital expenditures were relatively low at -$554,942, suggesting a lean asset-light approach focused on intellectual property and partnerships rather than heavy infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.09 underscores its pre-commercialization stage, with earnings power currently constrained by high R&D and commercialization costs. Capital efficiency metrics are not yet meaningful due to limited revenue generation, though the asset-light model may improve returns as adoption of its technology accelerates. The negative earnings reflect strategic reinvestment rather than operational inefficiency.

Balance Sheet And Financial Health

374Water maintains a solid liquidity position with $10.7 million in cash and equivalents, providing runway for near-term operations. Total debt is minimal at $652,696, indicating low leverage and financial flexibility. The balance sheet suggests a focus on equity financing, supported by the absence of significant debt obligations, though continued losses may necessitate additional capital raises.

Growth Trends And Dividend Policy

Growth is expected to hinge on commercial adoption of AirSCWO™ technology, with no current dividend policy given the company’s reinvestment needs. The lack of dividends aligns with its growth-stage focus, prioritizing scalability over shareholder payouts. Key catalysts include regulatory tailwinds and partnerships in waste-intensive industries, though revenue traction remains early-stage.

Valuation And Market Expectations

The market likely prices 374Water as a high-potential, high-risk environmental tech play, with valuation driven by long-term adoption scenarios rather than near-term fundamentals. The modest revenue base and significant losses suggest investors are betting on future technology validation and contract wins.

Strategic Advantages And Outlook

374Water’s key advantage lies in its patented waste conversion technology, which addresses global sustainability demands. The outlook depends on execution in securing large-scale deployments and navigating regulatory landscapes. Success hinges on converting pilot projects into recurring revenue streams, with 2024 serving as a critical proof-of-concept year.

Sources

Company filings (CIK: 0000933972), FY 2024 financial data

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