(VUZI) Vuzix Cmn Stk - Overview
Sector: Technology | Industry: Consumer Electronics | Exchange: NASDAQ (USA) | Market Cap: 180m USD | Total Return: 21.1% in 12m
Avg Trading Vol: 2.19M USD
Peers RS (IBD): 23.0
EPS Trend: 24.8%
Qual. Beats: 0
Rev. Trend: -53.8%
Qual. Beats: 0
Vuzix Corp (NASDAQ: VUZI) designs, manufactures, and markets AI-powered smart glasses, waveguide optics, and AR solutions for enterprise, industrial, medical, defense, security, and consumer segments, distributing through direct sales, resellers, OEM/ODM partners, and online channels worldwide.
In its latest fiscal quarter (Q2 2024), Vuzix posted revenue of $53.2 million, a 12% year-over-year increase, and held approximately $70 million in cash and short-term investments. The company recently partnered with Verizon to integrate 5G connectivity into its smart-glass lineup, a move aligned with the broader AR market’s projected CAGR of roughly 40% as it approaches a $70 billion valuation by 2025.
For deeper insight, consider reviewing ValueRay’s detailed valuation analysis.
- Enterprise adoption of smart glasses drives revenue growth
- Competition in AR market impacts pricing power
- Supply chain disruptions increase manufacturing costs
- Research and development spending influences innovation pipeline
| Net Income: -32.3m TTM > 0 and > 6% of Revenue |
| FCF/TA: -0.00 > 0.02 and ΔFCF/TA 67.60 > 1.0 |
| NWC/Revenue: 355k% < 20% (prev 427.7%; Δ 355k% < -1%) |
| CFO/TA -0.00 > 3% & CFO -18.8m > Net Income -32.3m |
| Net Debt/EBITDA: error (EBITDA <= 0) |
| Current Ratio: 5.56 > 1.5 & < 3 |
| Outstanding Shares: last quarter (77.6m) vs 12m ago -9.08% < -2% |
| Gross Margin: -56.27% > 18% (prev -0.88%; Δ -5.54k% > 0.5%) |
| Asset Turnover: 0.03% > 50% (prev 14.60%; Δ -14.57% > 0%) |
| Interest Coverage Ratio: -253.4 > 6 (EBITDA TTM -29.3m / Interest Expense TTM -128k) |
| A: 0.56 (Total Current Assets 27.20b - Total Current Liabilities 4.89b) / Total Assets 40.07b |
| B: -0.01 (Retained Earnings -399.9m / Total Assets 40.07b) |
| C: -0.00 (EBIT TTM -32.4m / Avg Total Assets 20.06b) |
| D: -0.07 (Book Value of Equity -399.8m / Total Liabilities 5.39b) |
| Altman-Z'' Score: 3.53 = A |
| DSRI: 1.02 (Receivables 2.54m/2.28m, Revenue 6.28m/5.75m) |
| GMI: 1.00 (fallback, negative margins) |
| AQI: 0.91 (AQ_t 0.11 / AQ_t-1 0.12) |
| SGI: 1.09 (Revenue 6.28m / 5.75m) |
| TATA: -0.00 (NI -32.3m - CFO -18.8m) / TA 40.07b) |
| Beneish M-Score: -3.00 (Cap -4..+1) = A |
Over the past week, the price has changed by -2.89%, over one month by -16.07%, over three months by -38.96% and over the past year by +21.13%.
- StrongBuy: 1
- Buy: 0
- Hold: 0
- Sell: 0
- StrongSell: 0
| ISSUER | TARGET | UP/DOWN |
|---|---|---|
| Wallstreet Target Price | 6 | 159.7% |
| Analysts Target Price | 6 | 159.7% |
P/B = 7.3281
Revenue TTM = 6.28m USD
EBIT TTM = -32.4m USD
EBITDA TTM = -29.3m USD
Long Term Debt = 1.00m USD (from capitalLeaseObligations, last quarter)
Short Term Debt = 501.4m USD (from shortTermDebt, last quarter)
Debt = 1.00b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = -20.15b USD (from netDebt column, last quarter)
Enterprise Value = -19.97b USD (180.5m + Debt 1.00b - CCE 21.15b)
Interest Coverage Ratio = -253.4 (Ebit TTM -32.4m / Interest Expense TTM -128k)
EV/FCF = 942.5x (Enterprise Value -19.97b / FCF TTM -21.2m)
FCF Yield = 0.11% (FCF TTM -21.2m / Enterprise Value -19.97b)
FCF Margin = -337.3% (FCF TTM -21.2m / Revenue TTM 6.28m)
Net Margin = -513.9% (Net Income TTM -32.3m / Revenue TTM 6.28m)
Gross Margin = -56.27% ((Revenue TTM 6.28m - Cost of Revenue TTM 9.81m) / Revenue TTM)
Gross Margin QoQ = -101.4% (prev -35.43%)
Tobins Q-Ratio = -0.50 (set to none) (Enterprise Value -19.97b / Total Assets 40.07b)
Interest Expense / Debt = 0.07% (Interest Expense 677k / Debt 1.00b)
Taxrate = 21.0% (US default 21%)
NOPAT = -25.6m (EBIT -32.4m * (1 - 21.00%)) [loss with tax shield]
Current Ratio = 5.56 (Total Current Assets 27.20b / Total Current Liabilities 4.89b)
Debt / Equity = 28.92 (Debt 1.00b / totalStockholderEquity, last quarter 34.7m)
Debt / EBITDA = 688.8 (negative EBITDA) (Net Debt -20.15b / EBITDA -29.3m)
Debt / FCF = 951.0 (negative FCF - burning cash) (Net Debt -20.15b / FCF TTM -21.2m)
Total Stockholder Equity = 34.8m (last 4 quarters mean from totalStockholderEquity)
RoA = -0.16% (Net Income -32.3m / Total Assets 40.07b)
RoE = -92.69% (Net Income TTM -32.3m / Total Stockholder Equity 34.8m)
RoCE = -90.45% (EBIT -32.4m / Capital Employed (Equity 34.8m + L.T.Debt 1.00m))
RoIC = -89.59% (negative operating profit) (NOPAT -25.6m / Invested Capital 28.6m)
WACC = 2.71% (E(180.5m)/V(1.18b) * Re(17.46%) + D(1.00b)/V(1.18b) * Rd(0.07%) * (1-Tc(0.21)))
Discount Rate = 17.46% (= CAPM, Blume Beta Adj.) -> capped to 17.38%
Shares Correlation 3-Years: 33.33 | Cagr: 9.49%
[DCF] Fair Price = unknown (Cash Flow -21.2m)
EPS Correlation: 24.84 | EPS CAGR: 8.04% | SUE: 0.0 | # QB: 0
Revenue Correlation: -53.81 | Revenue CAGR: -2.88% | SUE: 0.59 | # QB: 0
EPS next Quarter (2026-06-30): EPS=-0.10 | Chg7d=-0.100 | Chg30d=-0.100 | Revisions Net=+0 | Analysts=1
EPS current Year (2026-12-31): EPS=-0.42 | Chg7d=-0.060 | Chg30d=-0.060 | Revisions Net=-1 | Growth EPS=+0.0% | Growth Revenue=+99.3%