investorscraft@gmail.com

Intrinsic ValueSurf Air Mobility Inc. (SRFM)

Previous Close$2.02
Intrinsic Value
Upside potential
Previous Close
$2.02

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

Surf Air Mobility Inc. operates in the regional air mobility sector, focusing on short-haul flights and hybrid-electric aviation solutions. The company generates revenue through passenger ticket sales, membership programs, and partnerships with regional carriers. Its business model targets underserved markets, leveraging cost-efficient, smaller aircraft to provide frequent, convenient travel options. Surf Air differentiates itself by integrating sustainability initiatives, including hybrid-electric propulsion technology, positioning it as a forward-thinking player in the evolving decarbonization of regional air travel. The company competes with traditional regional airlines and emerging electric aviation startups, aiming to capture niche demand for eco-conscious, time-efficient travel. Its market position hinges on technological innovation, operational flexibility, and strategic alliances to expand route networks while reducing carbon emissions. As regulatory and consumer focus on sustainable aviation grows, Surf Air’s hybrid-electric approach could provide a competitive edge in a capital-intensive industry.

Revenue Profitability And Efficiency

Surf Air reported revenue of $119.4 million for FY 2024, reflecting its operational scale in regional air mobility. However, the company posted a net loss of $74.9 million, with diluted EPS of -$6.4, indicating significant unprofitability. Operating cash flow was negative at $54.3 million, exacerbated by capital expenditures of $11.8 million, underscoring ongoing investment needs and cash burn amid expansion efforts.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight challenges in achieving sustainable profitability. High operating costs, likely tied to fleet maintenance and technology development, weigh on capital efficiency. With no dividend payouts, Surf Air reinvests all available cash into growth initiatives, though its ability to scale profitably remains unproven given current financial metrics.

Balance Sheet And Financial Health

Surf Air’s balance sheet shows $21.1 million in cash against $92.5 million in total debt, signaling liquidity constraints and leverage risks. The debt-heavy structure may pressure future financing flexibility, especially if operating losses persist. Absent significant equity raises or improved cash generation, the company’s financial health appears strained in the near term.

Growth Trends And Dividend Policy

Growth is driven by route expansion and hybrid-electric technology adoption, but profitability remains elusive. The company does not pay dividends, prioritizing reinvestment in its business model. Future trends hinge on regulatory support for sustainable aviation and demand for regional air travel, though execution risks are elevated given current financial performance.

Valuation And Market Expectations

Market expectations likely factor in Surf Air’s growth potential in sustainable aviation, but skepticism persists due to its losses and high debt. The absence of positive earnings or cash flow complicates traditional valuation metrics, leaving the stock susceptible to sentiment shifts around clean-energy transportation and capital market conditions.

Strategic Advantages And Outlook

Surf Air’s hybrid-electric focus aligns with long-term industry decarbonization trends, offering a potential first-mover advantage in niche markets. However, near-term challenges include funding requirements, competitive pressures, and operational scalability. Success depends on securing additional capital, improving unit economics, and demonstrating technology viability amid evolving regulatory and consumer preferences.

Sources

Company filings, CIK 0001936224

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