investorscraft@gmail.com

Intrinsic ValueWeRide Inc. (WRD)

Previous Close$8.02
Intrinsic Value
Upside potential
Previous Close
$8.02

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

WeRide Inc. operates in the autonomous driving technology sector, specializing in Level 4 autonomous vehicle solutions. The company generates revenue through partnerships with automakers, fleet operators, and technology licensing, focusing on robotaxis, autonomous buses, and logistics vehicles. WeRide differentiates itself with a vertically integrated approach, combining proprietary AI algorithms, sensor fusion, and cloud-based fleet management. The company competes in a high-growth but capital-intensive industry, where regulatory approvals and technological reliability are critical barriers to scaling. Its market position is bolstered by strategic alliances in China and selective international expansions, targeting urban mobility and smart city infrastructure. Despite being a pioneer, WeRide faces intense competition from global players and must navigate evolving safety standards and subsidy-driven demand cycles.

Revenue Profitability And Efficiency

WeRide reported revenue of $361.1 million for FY 2024, reflecting its early-stage commercialization efforts. However, net losses widened to -$2.52 billion, with an EPS of -$8.53, underscoring high R&D and operational costs typical of autonomous driving firms. Operating cash flow was -$593.6 million, while capital expenditures totaled -$84 million, indicating aggressive investment in technology and testing infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flows highlight its pre-profitability phase, with capital primarily allocated to technological advancement and pilot programs. Asset turnover metrics are unavailable, but the $4.27 billion cash reserve suggests liquidity for near-term operations. The lack of positive operating leverage indicates scalability challenges inherent to capital-heavy AV deployments.

Balance Sheet And Financial Health

WeRide maintains a robust liquidity position with $4.27 billion in cash and equivalents against minimal total debt of $143 million, yielding a conservative leverage profile. The balance sheet supports continued R&D, though persistent cash burn may necessitate future fundraising if commercialization timelines extend beyond expectations.

Growth Trends And Dividend Policy

Revenue growth is tied to pilot expansions and regulatory milestones, but profitability remains distant. No dividends are paid, consistent with reinvestment priorities. The absence of historical growth comparables complicates trend analysis, though sector tailwinds from smart mobility adoption provide long-term optionality.

Valuation And Market Expectations

Market valuation likely hinges on technological differentiation and partnership announcements rather than traditional metrics. The cash reserve may cushion near-term execution risks, but investor patience will be tested given the sector’s prolonged path to profitability.

Strategic Advantages And Outlook

WeRide’s first-mover advantage in China’s AV ecosystem and strategic alliances are key strengths. However, regulatory hurdles and competition pose risks. Success depends on achieving operational scale and securing additional partnerships to monetize its platform beyond pilot phases.

Sources

Company filings (CIK: 0001867729), FY 2024 preliminary results

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