investorscraft@gmail.com

Intrinsic ValueSTAK Inc. Ordinary Shares (STAK)

Previous Close$0.40
Intrinsic Value
Upside potential
Previous Close
$0.40

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

STAK Inc. operates in a niche segment, leveraging its business model to generate revenue through specialized services or products, though specific industry details remain undisclosed. The company’s core revenue model appears to be driven by operational efficiency, given its positive net income despite negative operating cash flow. Its market positioning is likely influenced by its ability to maintain profitability in a competitive or emerging sector, though further context on competitors or market share is unavailable. STAK’s financials suggest a focus on cost management, but without explicit product or service details, its differentiation strategy remains unclear. The absence of dividend payouts and diluted EPS of zero indicates a reinvestment-oriented approach, possibly targeting growth or stabilization in its operational framework. The company’s sector context and long-term market strategy would benefit from additional disclosure to assess its competitive edge and scalability.

Revenue Profitability And Efficiency

STAK reported revenue of $18.9 million for FY 2024, with net income of $2.4 million, reflecting a margin of approximately 12.9%. However, operating cash flow was negative at $2.7 million, suggesting potential working capital challenges or timing discrepancies in cash conversion. Capital expenditures were minimal at $17k, indicating limited reinvestment in fixed assets during the period.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its net profitability, but the lack of diluted EPS data and negative operating cash flow raises questions about sustainable cash generation. With no disclosed shares outstanding, metrics like ROE or ROIC cannot be calculated, limiting insights into capital efficiency.

Balance Sheet And Financial Health

STAK holds $658k in cash against total debt of $4.5 million, indicating a leveraged position. The debt-to-equity ratio cannot be computed without equity figures, but the balance sheet suggests moderate liquidity risk, pending further details on debt maturity and covenants.

Growth Trends And Dividend Policy

No dividend was paid, aligning with the zero diluted EPS, implying earnings retention for growth or debt reduction. Revenue and net income trends are unavailable for YoY comparison, hindering growth trajectory analysis.

Valuation And Market Expectations

Valuation metrics are indeterminable without share count or market capitalization data. The absence of EPS and dividends limits traditional valuation approaches, leaving market expectations speculative.

Strategic Advantages And Outlook

STAK’s profitability amid negative cash flow hints at operational discipline, but strategic advantages are unclear without industry or competitive context. The outlook depends on resolving cash flow challenges and clarifying growth initiatives.

Sources

Company filings (CIK: 0002002453), limited disclosed metrics

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