EVLV - NASDAQ
Evolv Technologies Holdings, Inc.
$6.41
-4.8%Evolv Technologies Holdings, Inc. provides artificial intelligence (AI)-based touchless security screening systems. Its products include Evolv Express, a touchless security screening system designed to detect firearms, improvised explosive devices, and tactical knives as visitors walk through at a normal pace; Evolv Insights that provides self-serve access, insights regarding visitor flow and arrival curves, location specific performance, system detection performance, and alarm statistics; and Evolv Edge to detect non-metallic explosive devices, explosive devices, firearms, and tactical knives without requiring visitors to divest or empty their pockets. The company is headquartered in Waltham, Massachusetts.
At a Glance
Live SnapshotEvolv Technologies Holdings, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $33.9M | $61.4M | $111.4M | $202.0M | $366.4M | $664.6M | $1.2B | $2.2B | $4.0B | $7.2B |
| Maintenance CapEx | -$11.4M | -$20.6M | -$37.4M | -$67.9M | -$123.1M | -$223.3M | -$405.0M | -$734.6M | -$1.3B | -$2.4B |
| Owner Earnings | $22.5M | $40.8M | $74.0M | $134.1M | $243.3M | $441.3M | $800.3M | $1.5B | $2.6B | $4.8B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $20.8M | $35.0M | $58.7M | $98.6M | $165.6M | $278.1M | $467.0M | $784.2M | $1.3B | $2.2B |
Related Guides
Continue your EVLV research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.