investorscraft@gmail.com

Intrinsic ValueWallbox N.V. (WBX)

Previous Close$2.94
Intrinsic Value
Upside potential
Previous Close
$2.94

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

Wallbox N.V. operates in the electric vehicle (EV) charging infrastructure sector, providing smart charging solutions for residential, commercial, and public use. The company generates revenue primarily through the sale of its hardware products, including home and public chargers, complemented by software subscriptions that enable energy management and grid integration. Wallbox differentiates itself with proprietary technology, such as bidirectional charging capabilities, positioning it as a leader in the evolving smart energy ecosystem. The EV charging market is highly competitive, with players ranging from legacy automotive suppliers to pure-play tech firms. Wallbox competes on innovation, design, and integration capabilities, targeting both individual consumers and fleet operators. Its global footprint, with a strong presence in Europe and North America, allows it to capitalize on regional EV adoption trends and regulatory tailwinds. The company’s focus on interoperability and user-friendly solutions enhances its market positioning amid growing demand for sustainable mobility infrastructure.

Revenue Profitability And Efficiency

Wallbox reported revenue of $169.8 million for FY 2024, reflecting its growing penetration in the EV charging market. However, the company posted a net loss of $136.2 million, underscoring significant investments in R&D and market expansion. Operating cash flow was negative at $51.5 million, while capital expenditures totaled $8.2 million, indicating ongoing investments in production capacity and technology development.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.72 highlights current earnings challenges amid high growth spending. Wallbox’s capital efficiency is pressured by its loss-making operations, though its revenue growth suggests scalability potential. The balance between innovation investment and path to profitability remains a critical focus for stakeholders.

Balance Sheet And Financial Health

Wallbox held $20.0 million in cash and equivalents at year-end, against total debt of $234.9 million, signaling liquidity constraints. The debt-heavy structure may necessitate further financing to sustain operations and growth initiatives. The absence of dividends aligns with its reinvestment strategy.

Growth Trends And Dividend Policy

Revenue growth is driven by global EV adoption, but profitability remains elusive. Wallbox has no dividend policy, prioritizing reinvestment in technology and market expansion. The company’s trajectory depends on scaling production and achieving operational leverage in a competitive landscape.

Valuation And Market Expectations

Market expectations likely factor in Wallbox’s growth potential against its current losses. Valuation metrics would emphasize revenue multiples rather than earnings, given its pre-profitability stage. Investor sentiment may hinge on execution risks and macroeconomic trends affecting EV adoption.

Strategic Advantages And Outlook

Wallbox’s proprietary technology and early-mover advantage in smart charging provide strategic differentiation. The outlook depends on securing additional funding, scaling efficiently, and navigating regulatory support for EV infrastructure. Long-term success hinges on converting innovation into sustainable profitability.

Sources

Company filings, CIK 0001866501

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