investorscraft@gmail.com

Intrinsic ValueVirTra, Inc. (VTSI)

Previous Close$4.69
Intrinsic Value
Upside potential
Previous Close
$4.69

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

VirTra, Inc. operates in the defense and law enforcement training technology sector, specializing in immersive simulation systems. The company designs and manufactures high-fidelity firearms training simulators, leveraging advanced software and hardware to replicate real-world scenarios for military, law enforcement, and commercial clients. Its core revenue model relies on direct sales of simulation systems, recurring software licenses, and maintenance services, positioning it as a niche provider in a specialized but growing market. VirTra differentiates itself through proprietary technology, including realistic recoil systems and scenario-based training modules, which cater to the increasing demand for de-escalation and judgmental training. The company competes against larger defense contractors and simulation providers but maintains a strong foothold due to its focus on customizable, high-quality solutions. Its market position is bolstered by contracts with government agencies and international clients, though it remains susceptible to budget cycles and competitive pressures in the defense sector.

Revenue Profitability And Efficiency

VirTra reported revenue of $26.4 million for the period, with net income of $1.4 million, reflecting a modest but positive margin. Diluted EPS stood at $0.12, indicating profitability on a per-share basis. Operating cash flow was $1.3 million, though capital expenditures of $1.8 million suggest ongoing investments in technology and infrastructure. The company’s ability to generate cash from operations while maintaining profitability underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its niche market focus and recurring revenue streams from software and maintenance. With a diluted EPS of $0.12, VirTra demonstrates the ability to convert sales into earnings, though its capital efficiency is tempered by significant capex outlays. The balance between reinvestment and profitability will be critical for sustaining growth in a competitive industry.

Balance Sheet And Financial Health

VirTra’s balance sheet shows $18.0 million in cash and equivalents against $8.3 million in total debt, indicating a strong liquidity position. The low debt-to-cash ratio suggests financial flexibility, though the absence of dividends aligns with its growth-focused strategy. The company’s financial health appears stable, with sufficient resources to fund operations and strategic initiatives.

Growth Trends And Dividend Policy

Growth trends are driven by demand for advanced training solutions, though the company does not currently pay dividends, prioritizing reinvestment. VirTra’s focus on expanding its product portfolio and international presence could fuel future revenue growth. The lack of a dividend policy reflects its emphasis on capital allocation toward growth opportunities rather than shareholder payouts.

Valuation And Market Expectations

With a market capitalization derived from 11.2 million shares outstanding, VirTra’s valuation hinges on its ability to scale in a specialized market. Investors likely anticipate further penetration into government and international markets, though the stock’s performance will depend on execution and competitive dynamics. The company’s modest earnings and growth prospects suggest a balanced risk-reward profile.

Strategic Advantages And Outlook

VirTra’s strategic advantages lie in its proprietary technology and established client relationships in defense and law enforcement. The outlook depends on its ability to innovate and secure contracts in a budget-sensitive environment. While challenges persist, the company’s niche focus and financial stability position it for sustained, albeit measured, growth in the coming years.

Sources

10-K filing, CIK 0001085243

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