investorscraft@gmail.com

Intrinsic ValueTOYO Co., Ltd. (TOYO)

Previous Close$7.84
Intrinsic Value
Upside potential
Previous Close
$7.84

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

TOYO Co., Ltd. operates in a specialized industry, leveraging its core competencies to deliver products or services that cater to niche or broad market demands. The company's revenue model is structured around its ability to generate sales through a mix of direct and indirect channels, supported by strategic partnerships and operational efficiencies. Its market positioning is influenced by competitive dynamics, regulatory environments, and technological advancements, which shape its ability to maintain or expand its market share. TOYO's sector context reflects broader economic trends, including supply chain considerations and consumer behavior shifts, which impact its operational and financial performance. The company's ability to adapt to these factors while sustaining profitability underscores its resilience and strategic focus.

Revenue Profitability And Efficiency

TOYO reported revenue of $177 million for the fiscal year ending December 31, 2024, with net income of $40.9 million. The company's operating cash flow was negative at $12.5 million, while capital expenditures were significantly higher at $114.2 million, indicating substantial investments in long-term assets. These figures suggest a focus on growth initiatives, though with potential short-term cash flow constraints.

Earnings Power And Capital Efficiency

The company's diluted EPS was reported as $0, reflecting the impact of capital expenditures and operational costs on profitability. With shares outstanding at approximately 41 million, TOYO's capital efficiency metrics will be critical to monitor as it balances growth investments with shareholder returns. The absence of a dividend per share further highlights a reinvestment strategy.

Balance Sheet And Financial Health

TOYO's balance sheet shows cash and equivalents of $18 million, against total debt of $12.3 million, indicating a manageable leverage position. The negative operating cash flow and high capital expenditures suggest liquidity pressures, which may require careful management or additional financing to sustain operations and growth initiatives.

Growth Trends And Dividend Policy

The company's growth trajectory appears focused on capital-intensive projects, as evidenced by its high capital expenditures. With no dividend payments, TOYO is likely prioritizing reinvestment over immediate shareholder returns. Future trends will depend on the success of these investments in driving revenue and profitability.

Valuation And Market Expectations

Given the lack of EPS and dividend data, traditional valuation metrics are limited. Market expectations may hinge on TOYO's ability to convert its capital expenditures into sustainable revenue growth and improved cash flow generation. Investors will likely monitor execution risks and sector-specific opportunities.

Strategic Advantages And Outlook

TOYO's strategic advantages lie in its niche positioning and potential for operational scalability. The outlook will depend on its ability to navigate cash flow challenges while capitalizing on growth investments. Sector tailwinds or headwinds will also play a critical role in shaping its future performance.

Sources

Company filings, financial statements

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