investorscraft@gmail.com

Intrinsic ValueZOOZ Power Ltd. Warrant (ZOOZW)

Previous Close$0.05
Intrinsic Value
Upside potential
Previous Close
$0.05

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

ZOOZ Power Ltd. operates in the energy technology sector, specializing in innovative power solutions designed to enhance grid stability and energy efficiency. The company's core revenue model is built around the development and commercialization of high-power, fast-charging systems for electric vehicles (EVs) and industrial applications. Its proprietary technology aims to address critical bottlenecks in energy infrastructure, positioning it as a potential disruptor in the rapidly evolving EV charging and energy storage markets. ZOOZ Power targets both commercial and utility-scale clients, leveraging its advanced power management systems to deliver scalable solutions. The company operates in a highly competitive landscape dominated by established players, but its focus on ultra-fast charging and grid optimization provides a niche differentiation. As global demand for EV infrastructure grows, ZOOZ Power's ability to secure partnerships and demonstrate technological superiority will be pivotal to its market positioning and long-term success.

Revenue Profitability And Efficiency

ZOOZ Power reported revenue of $1.04 million for the period, reflecting early-stage commercialization efforts. The company posted a net loss of $10.99 million, with diluted EPS of -$1.24, indicating significant investment in R&D and operational scaling. Operating cash flow was negative at $9.93 million, while capital expenditures remained minimal at $67,000, suggesting a focus on leveraging existing technology rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company's negative earnings and EPS highlight its pre-revenue or early-revenue phase, with capital primarily allocated toward growth initiatives. With limited capital expenditures, ZOOZ Power appears to prioritize technological development and market penetration over physical asset expansion. The warrant structure (ZOOZW) may provide additional capital flexibility, though dilution risks remain a consideration for investors.

Balance Sheet And Financial Health

ZOOZ Power holds $7.53 million in cash and equivalents, providing a near-term liquidity buffer against its $3.95 million in total debt. The balance sheet reflects a startup financial profile, with negative equity due to accumulated losses. The company's ability to secure additional funding or achieve revenue traction will be critical to sustaining operations beyond the current cash runway.

Growth Trends And Dividend Policy

As an early-stage company, ZOOZ Power does not pay dividends, reinvesting all resources into growth. Revenue growth trends are nascent, and the company's future trajectory hinges on adoption of its charging technology and strategic partnerships. The warrant offering (ZOOZW) suggests a focus on raising capital to fuel expansion, though investor appetite will depend on execution milestones.

Valuation And Market Expectations

Given its developmental stage, ZOOZ Power's valuation is likely driven by speculative growth prospects rather than traditional metrics. The warrant structure adds complexity, with market expectations tied to the company's ability to commercialize its technology and capture market share in the competitive EV infrastructure space. Investors may price in significant uncertainty until clearer revenue pathways emerge.

Strategic Advantages And Outlook

ZOOZ Power's strategic advantage lies in its proprietary high-power charging technology, which could address critical gaps in EV infrastructure. However, the company faces execution risks, including competition, funding needs, and technological adoption hurdles. The outlook remains speculative, with success contingent on scaling operations, securing partnerships, and demonstrating commercial viability in a capital-intensive industry.

Sources

Company filings, CIK 0001992818

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