investorscraft@gmail.com

Intrinsic ValueWrap Technologies, Inc. (WRAP)

Previous Close$2.18
Intrinsic Value
Upside potential
Previous Close
$2.18

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

Wrap Technologies, Inc. operates in the public safety technology sector, specializing in innovative solutions for law enforcement and security personnel. The company’s flagship product, the BolaWrap, is a remote restraint device designed to safely detain individuals without causing injury, addressing the growing demand for non-lethal policing tools. By focusing on de-escalation technologies, Wrap Technologies positions itself as a disruptor in the crowded public safety market, targeting agencies seeking modern alternatives to traditional force methods. The company generates revenue through direct sales to law enforcement agencies, government contracts, and international distribution partnerships. Its market position is bolstered by increasing global scrutiny over policing practices, creating tailwinds for non-lethal solutions. However, competition from established players and regulatory hurdles pose challenges to widespread adoption. Wrap Technologies’ niche focus on restraint technology differentiates it from broader public safety equipment providers, but scalability depends on securing larger institutional contracts and expanding its product portfolio.

Revenue Profitability And Efficiency

Wrap Technologies reported revenue of $4.5 million for the period, reflecting its early-stage commercialization efforts. The company’s net loss of $5.9 million and negative diluted EPS of $0.16 highlight ongoing investment in growth and operational scaling. Operating cash flow was -$8.1 million, indicating significant cash burn, though capital expenditures remained modest at $168,000, suggesting a lean asset-light model.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore its pre-profitability status, with capital primarily allocated to R&D and market penetration. The low capital expenditure relative to operating losses implies reliance on working capital and external financing to sustain operations, typical of growth-stage tech firms in niche markets.

Balance Sheet And Financial Health

Wrap Technologies holds $3.6 million in cash and equivalents against $2.2 million in total debt, providing limited liquidity. With no dividends and a cash burn rate exceeding reserves, the balance sheet suggests dependency on future fundraising or revenue acceleration to maintain solvency, posing moderate financial risk in the near term.

Growth Trends And Dividend Policy

Revenue growth hinges on adoption of the BolaWrap, but the absence of dividends aligns with the company’s reinvestment strategy. Expansion into international markets and product diversification could drive future top-line performance, though profitability remains distant without significant scale or cost optimization.

Valuation And Market Expectations

The market likely prices Wrap Technologies as a high-risk, high-potential play on public safety innovation, with valuation metrics skewed by negative earnings. Investor sentiment may hinge on contract wins or regulatory endorsements that validate the BolaWrap’s market fit.

Strategic Advantages And Outlook

Wrap Technologies’ focus on non-lethal policing solutions provides a strategic niche amid societal and regulatory shifts. However, execution risks—including competition and funding needs—cloud the outlook. Success depends on scaling distribution and proving unit economics, making it a speculative bet on public safety trends.

Sources

Company filings (CIK: 0001702924), FY 2024 preliminary 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