investorscraft@gmail.com

Intrinsic ValueWestport Fuel Systems Inc. (WPRT)

Previous Close$1.95
Intrinsic Value
Upside potential
Previous Close
$1.95

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

Westport Fuel Systems Inc. operates in the clean energy transportation sector, specializing in alternative fuel systems and components for internal combustion engines. The company’s core revenue model is driven by the design, manufacture, and sale of compressed natural gas (CNG), liquefied natural gas (LNG), and hydrogen fuel systems, catering primarily to automotive and heavy-duty vehicle markets. Its products include fuel storage, injection systems, and electronic controls, positioning it as a key enabler of low-emission transportation solutions. Westport serves a global customer base, including OEMs and aftermarket clients, with a focus on regions with stringent emissions regulations. The company’s market position is bolstered by its technological expertise and partnerships with major industry players, though it faces competition from both traditional fuel systems and emerging electric vehicle technologies. Its ability to innovate and adapt to evolving regulatory landscapes will be critical in maintaining its niche in the transition toward sustainable mobility.

Revenue Profitability And Efficiency

Westport reported revenue of $302.3 million for FY 2024, reflecting its role in the alternative fuel systems market. The company posted a net loss of $21.8 million, with diluted EPS of -$1.27, indicating ongoing profitability challenges. Operating cash flow was positive at $7.2 million, but capital expenditures of $16.9 million suggest significant reinvestment needs. These metrics highlight the balance between growth investments and operational efficiency in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore its current earnings challenges, likely tied to R&D and market expansion costs. Operating cash flow, though positive, is modest relative to revenue, indicating room for improved capital efficiency. Westport’s ability to scale its technology and reduce costs will be pivotal in transitioning toward sustainable profitability and maximizing returns on invested capital.

Balance Sheet And Financial Health

Westport’s balance sheet shows $37.2 million in cash and equivalents against $52.8 million in total debt, reflecting a leveraged position with moderate liquidity. The absence of dividends aligns with its focus on reinvesting cash flows into growth. While the debt level is manageable, the company’s financial health will depend on its ability to generate consistent positive cash flows to service obligations and fund operations.

Growth Trends And Dividend Policy

Westport’s growth is tied to global adoption of alternative fuel systems, driven by emissions regulations. The company does not pay dividends, prioritizing reinvestment in technology and market expansion. Future growth will hinge on commercializing advanced fuel systems and securing partnerships with OEMs, though competitive pressures and technological shifts remain key risks to its trajectory.

Valuation And Market Expectations

The market likely prices Westport based on its potential in the clean energy transition, though its negative earnings and high R&D needs temper valuation multiples. Investors may focus on long-term adoption trends of natural gas and hydrogen technologies, with current metrics reflecting a high-risk, high-reward profile. Execution on commercialization and cost control will be critical to meeting expectations.

Strategic Advantages And Outlook

Westport’s strategic advantages lie in its specialized expertise and early-mover position in alternative fuel systems. The outlook depends on regulatory tailwinds and adoption rates of CNG/LNG solutions, particularly in commercial vehicles. Success will require navigating competition from electrification while leveraging partnerships to scale its technology. The company’s ability to innovate and adapt will determine its role in the evolving energy landscape.

Sources

10-K, company filings

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