investorscraft@gmail.com

Intrinsic ValueSES AI Corporation (SES)

Previous Close$2.03
Intrinsic Value
Upside potential
Previous Close
$2.03

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

SES AI Corporation operates in the advanced battery technology sector, focusing on the development and commercialization of next-generation lithium-metal batteries. The company’s core revenue model is centered on licensing its proprietary hybrid lithium-metal battery technology to automotive and energy storage manufacturers, positioning itself as a key enabler for electric vehicles (EVs) and grid-scale storage solutions. SES AI differentiates itself through its AI-powered battery management systems, which enhance performance, safety, and longevity, addressing critical industry pain points. The company targets partnerships with leading automakers and energy firms, leveraging its technological edge to secure early-mover advantages in a rapidly evolving market. As the EV and renewable energy sectors expand, SES AI aims to carve out a niche as a high-performance battery solutions provider, competing with established players while addressing unmet demand for safer, more efficient energy storage. Its strategic collaborations and R&D focus underscore its ambition to become a pivotal player in the global transition to sustainable energy.

Revenue Profitability And Efficiency

SES AI reported modest revenue of $2.04 million for FY 2024, reflecting its early-stage commercialization efforts. The company posted a net loss of $100.2 million, driven by significant R&D and operational expenses as it scales its technology. Operating cash flow was negative at $66.1 million, highlighting ongoing investments in growth, while capital expenditures totaled $12.2 million, underscoring its focus on infrastructure and innovation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.31 reflects its current pre-revenue phase, with losses attributable to heavy investment in technology development and market penetration. Capital efficiency remains a challenge as SES AI prioritizes long-term R&D over short-term profitability, aiming to establish a sustainable competitive advantage in the battery technology space.

Balance Sheet And Financial Health

SES AI maintains a solid liquidity position with $128.8 million in cash and equivalents, providing a runway for continued operations. Total debt stands at $10.6 million, indicating a relatively low leverage ratio. The balance sheet reflects a focus on funding growth through equity rather than debt, aligning with its early-stage status and high-risk, high-reward industry dynamics.

Growth Trends And Dividend Policy

Growth is driven by technological advancements and strategic partnerships, with no current dividend policy as the company reinvests all earnings into R&D and expansion. The absence of dividends is typical for a growth-focused firm in the emerging battery technology sector, where capital retention is critical for scaling operations and achieving market traction.

Valuation And Market Expectations

Market expectations for SES AI are tied to its potential to disrupt the battery industry, with valuation metrics reflecting high growth prospects rather than current profitability. Investors likely price in future licensing deals and adoption of its hybrid lithium-metal technology, though execution risks remain significant given the competitive and capital-intensive nature of the sector.

Strategic Advantages And Outlook

SES AI’s strategic advantages lie in its proprietary battery technology and AI-driven management systems, which position it as a potential leader in next-gen energy storage. The outlook hinges on successful commercialization and partnerships, with the EV and renewable energy markets offering substantial tailwinds. However, the company must navigate technological, regulatory, and competitive challenges to realize its long-term potential.

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