investorscraft@gmail.com

Intrinsic ValueSeeing Machines Limited (SEE.L)

Previous Close£4.73
Intrinsic Value
Upside potential
Previous Close
£4.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Seeing Machines Limited is a technology company specializing in advanced driver monitoring systems (DMS) designed to enhance safety across automotive, mining, transport, and aviation sectors. The company operates through two primary segments: OEM, where it integrates its AI-powered fatigue and distraction detection technology directly into vehicle manufacturing processes, and Aftermarket, offering retrofit solutions and monitoring services. Its proprietary computer vision algorithms analyze driver behavior in real-time, enabling interventions to prevent accidents. Seeing Machines has carved a niche in the growing DMS market, driven by regulatory mandates and increasing demand for fleet safety solutions. The company collaborates with global automakers and industrial operators, positioning itself as a leader in AI-driven safety technology. Its competitive edge lies in its deep expertise in machine learning and optical sensing, supported by a robust intellectual property portfolio. While the automotive sector remains its core focus, expansion into adjacent industries like aviation underscores its diversified growth strategy.

Revenue Profitability And Efficiency

Seeing Machines reported revenue of £67.6 million for the fiscal year ending June 2024, reflecting its growing adoption in OEM and aftermarket segments. However, the company posted a net loss of £31.3 million, indicating ongoing investments in R&D and market expansion. Operating cash flow was neutral, while capital expenditures remained modest at £0.8 million, suggesting disciplined spending despite growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.75p underscores its current unprofitability, driven by high operational costs and scaling efforts. Its capital efficiency is constrained by negative earnings, though its technology licensing model provides recurring revenue potential. The lack of operating cash flow generation highlights the need for further commercialization to achieve sustainable profitability.

Balance Sheet And Financial Health

Seeing Machines holds £23.4 million in cash and equivalents, providing liquidity to fund near-term operations. However, total debt of £50.9 million raises leverage concerns, particularly given its negative net income. The balance sheet reflects a growth-stage company prioritizing expansion over immediate financial stability, with liquidity dependent on future revenue growth or additional financing.

Growth Trends And Dividend Policy

The company’s growth is tied to regulatory tailwinds and OEM partnerships, with no dividends issued, as it reinvests cash flows into R&D and market penetration. Expansion into aviation and mining sectors signals diversification, but profitability remains elusive. Investor returns are likely contingent on long-term technology adoption rather than near-term income.

Valuation And Market Expectations

With a market cap of £112.5 million, Seeing Machines trades at approximately 1.7x revenue, reflecting investor optimism about its DMS technology’s potential. The low beta (0.38) suggests relative insulation from market volatility, though execution risks persist. Valuation hinges on achieving scale and converting partnerships into sustained revenue streams.

Strategic Advantages And Outlook

Seeing Machines’ AI-driven DMS technology positions it as a key player in the safety-critical automotive and industrial markets. Strategic partnerships with OEMs and regulatory compliance tailwinds support its growth trajectory. However, achieving profitability will require scaling commercial deployments and managing debt. The outlook remains cautiously optimistic, with success dependent on execution in a competitive landscape.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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