investorscraft@gmail.com

Intrinsic ValueZEEKR Intelligent Technology Holding Limited (ZK)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

ZEEKR Intelligent Technology Holding Limited operates in the electric vehicle (EV) industry, focusing on premium smart electric vehicles under the Zeekr brand. The company’s revenue model is driven by vehicle sales, aftermarket services, and innovative mobility solutions, targeting tech-savvy consumers in China and expanding globally. Zeekr differentiates itself through advanced autonomous driving features, high-performance battery technology, and a direct-to-consumer sales approach, positioning it as a formidable competitor in the premium EV segment. The company benefits from its affiliation with Geely Holding Group, leveraging shared R&D and manufacturing capabilities to scale efficiently. Zeekr’s market positioning emphasizes cutting-edge design, sustainability, and seamless digital integration, appealing to a growing base of environmentally conscious and high-net-worth customers. As the EV market becomes increasingly crowded, Zeekr’s focus on premiumization and technological leadership provides a distinct edge over mass-market competitors.

Revenue Profitability And Efficiency

In FY 2024, Zeekr reported revenue of RMB 75.9 billion, reflecting strong demand for its premium EV offerings. However, the company posted a net loss of RMB 6.4 billion, with diluted EPS of -27.3, indicating ongoing investments in growth and R&D. Operating cash flow was positive at RMB 3.2 billion, while capital expenditures totaled RMB 1.3 billion, underscoring a balance between liquidity and expansion.

Earnings Power And Capital Efficiency

Zeekr’s negative net income highlights its current stage of heavy investment in scaling production and technology. The company’s operating cash flow suggests it can fund operations internally, but profitability remains a challenge. Capital efficiency is moderated by high R&D and marketing costs, typical for an emerging EV player aiming to establish brand recognition and technological superiority.

Balance Sheet And Financial Health

Zeekr’s balance sheet shows RMB 7.8 billion in cash and equivalents against total debt of RMB 15.6 billion, indicating moderate leverage. The liquidity position appears manageable given positive operating cash flow, but the debt load may pressure margins if profitability does not improve. The absence of dividends aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

Zeekr is in a high-growth phase, prioritizing market expansion and technological innovation over shareholder returns. The company has not issued dividends, reinvesting cash flows into R&D and production capacity. Growth trends are favorable, supported by rising EV adoption, but competition and pricing pressures remain key risks.

Valuation And Market Expectations

The market likely values Zeekr on growth potential rather than current profitability, given its premium positioning and backing by Geely. Investors expect rapid scale-up and eventual margin improvement, though execution risks persist. Valuation metrics may reflect optimism about its ability to capture a niche in the competitive EV landscape.

Strategic Advantages And Outlook

Zeekr’s strategic advantages include Geely’s manufacturing expertise, advanced EV technology, and a premium brand image. The outlook hinges on successful global expansion and achieving economies of scale. Challenges include intense competition and macroeconomic headwinds, but its focus on innovation and high-end markets positions it for long-term success if execution remains strong.

Sources

Company filings, 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