investorscraft@gmail.com

Intrinsic ValueXometry, Inc. (XMTR)

Previous Close$50.96
Intrinsic Value
Upside potential
Previous Close
$50.96

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

Xometry, Inc. operates a leading digital marketplace for on-demand manufacturing, connecting buyers with suppliers of custom parts and assemblies. The company leverages AI-driven instant quoting technology to streamline procurement across industries such as aerospace, automotive, healthcare, and industrial manufacturing. By digitizing traditional manufacturing workflows, Xometry reduces lead times and costs while expanding access to a global network of over 5,000 pre-vetted partner facilities. Its asset-light platform model capitalizes on the growing shift toward distributed manufacturing and Industry 4.0 adoption. Xometry differentiates itself through proprietary algorithms that optimize pricing, supplier selection, and quality control, creating a defensible moat in the fragmented custom manufacturing sector. The company serves both enterprise clients and SMBs, with a focus on high-margin prototyping and low-volume production runs. As manufacturing increasingly moves online, Xometry is well-positioned to capture market share from traditional brokers and in-house production facilities.

Revenue Profitability And Efficiency

Xometry reported $545.5 million in revenue for FY2024, demonstrating strong top-line growth in its marketplace platform. The company posted a net loss of $50.4 million (-$1.03 diluted EPS), reflecting continued investments in technology and international expansion. Negative operating cash flow of $15.4 million and capital expenditures of $18.1 million indicate an aggressive growth posture, with efficiency metrics likely to improve as the platform scales.

Earnings Power And Capital Efficiency

The company's asset-light model shows potential for operating leverage, though current earnings remain depressed by customer acquisition costs and R&D spending. With $22.2 million in cash against $295.1 million in total debt, Xometry will need to demonstrate improved unit economics to support its capital structure. The lack of dividend payments reflects reinvestment priorities in platform development and geographic expansion.

Balance Sheet And Financial Health

Xometry maintains a leveraged position with $295.1 million in total debt offset by $22.2 million in cash equivalents. The 49.1 million shares outstanding suggest potential dilution risk if additional capital raising becomes necessary. The negative operating cash flow warrants monitoring, though the digital marketplace model typically requires upfront investment before achieving scale economies.

Growth Trends And Dividend Policy

Xometry's revenue growth trajectory indicates strong marketplace adoption, though profitability remains elusive. The company has eschewed dividends to fund expansion, typical of high-growth tech platforms. Key growth drivers include international market penetration, enterprise customer acquisition, and expansion into adjacent manufacturing services like inspection and fulfillment.

Valuation And Market Expectations

Current valuation likely reflects expectations for continued top-line growth and eventual margin expansion as the platform matures. Investors appear to be pricing in Xometry's potential to disrupt the $260 billion global custom manufacturing market, though execution risks around profitability timelines remain a key consideration.

Strategic Advantages And Outlook

Xometry's AI-powered platform and first-mover advantage in digital manufacturing provide strategic differentiation. The outlook hinges on achieving critical mass in supplier and buyer networks while improving take rates. Success depends on maintaining technological leadership in instant quoting and quality assurance as competitors emerge in the digital manufacturing space.

Sources

Company 10-K, investor presentations

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