investorscraft@gmail.com

Intrinsic ValueTruGolf Holdings, Inc. (TRUG)

Previous Close$0.64
Intrinsic Value
Upside potential
Previous Close
$0.64

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

TruGolf Holdings, Inc. operates in the interactive golf simulation and entertainment industry, leveraging advanced technology to create immersive golf experiences. The company generates revenue through the sale of high-end golf simulators, software subscriptions, and related services, catering to both commercial and residential markets. Positioned as a niche player, TruGolf competes by offering precision-engineered hardware and proprietary software that replicates real-world golf courses, appealing to enthusiasts and professionals seeking year-round training solutions. The company’s market position is bolstered by its focus on realism and data-driven performance analytics, differentiating it from broader entertainment simulation providers. While the golf simulation sector remains relatively specialized, TruGolf targets growth through partnerships with golf clubs, resorts, and retail distributors, aiming to expand its footprint in North America and internationally. Its ability to integrate cutting-edge swing analysis and multiplayer functionality enhances its value proposition in a market increasingly driven by technological innovation and at-home fitness trends.

Revenue Profitability And Efficiency

TruGolf reported revenue of $21.9 million for FY 2024, reflecting its core business activities in simulator sales and software services. However, the company posted a net loss of $8.8 million, with diluted EPS of -$0.76, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $4.0 million, though capital expenditures remained minimal at $36,339, suggesting restrained investment in physical assets.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight inefficiencies in converting revenue into sustainable profits. With a net loss nearly 40% of revenue, TruGolf’s capital efficiency appears strained, though its low capex indicates a asset-light model reliant on software and partnerships rather than heavy infrastructure investment.

Balance Sheet And Financial Health

TruGolf maintains $10.9 million in cash and equivalents, providing liquidity against $9.1 million in total debt. This moderate leverage position offers some flexibility, but the recurring losses and negative cash flow raise concerns about long-term solvency without improved operational performance or external financing.

Growth Trends And Dividend Policy

Growth prospects hinge on broader adoption of golf simulators and software subscriptions, though the FY 2024 results show no dividend payouts, aligning with the company’s reinvestment priorities. The lack of profitability trends suggests growth is currently funded by equity or debt rather than organic cash generation.

Valuation And Market Expectations

The market likely prices TruGolf based on its niche technology and growth potential, though persistent losses and negative EPS may weigh on valuation multiples. Investors may await clearer signs of scalability and margin improvement before ascribing higher premiums.

Strategic Advantages And Outlook

TruGolf’s proprietary technology and focus on golf realism provide a competitive edge, but execution risks remain. The outlook depends on expanding its customer base and achieving operating leverage, particularly in software monetization. Success in commercial deployments and international markets could pivot the company toward profitability.

Sources

Company filings (CIK: 0001857086), FY 2024 financial data

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