MicroVision, Inc.

MicroVision, Inc.

MVISยทNASDAQ

$0.43

-29%
TechnologyHardware, Equipment & Parts

MicroVision, Inc. develops lidar sensors used in automotive safety and autonomous driving applications. Its laser beam scanning technology is based on micro-electrical mechanical systems, laser diodes, opto-mechanics, electronics, algorithms, and software. The company also develops micro-display concepts and designs for head-mounted augmented reality (AR) headsets, as well as 1440i MEMS module that can support AR headsets; Interactive Display modules used in smart speakers and other devices; and Consumer Lidar used in smart home systems. In addition, it provides PicoP, a scanning technology that creates full color, high-contrast, and uniform image over the entire field-of-view from a small and thin module. Further, the company develops 1st generation long range lidar. The company sells its products primarily to original equipment manufacturers and original design manufacturers. MicroVision, Inc. was founded in 1993 and is headquartered in Redmond, Washington.

At a Glance

Live Snapshot
Market Cap$141.57M
EPS-0.3500
P/E Ratio-1.22
Earnings Date08/12/2026
MicroVision, Inc.

MicroVision, Inc. Fair Value Envelope

MVIS ยท NASDAQ

Our analysis suggests that MVIS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $0.4269, this represents a potential HIDDEN relative to our calculated worth for MicroVision, Inc..

Intrinsic Value
Current Price: $0.4269

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

Present Value-$793.9M
+ Cash & Equivalents$32.4M
Firm Value-$761.6M
- Debt$36.8M
Equity Value-$798.4M
/ Shares Outstanding300,964,884B
DCF Value-$3
OVERVALUED BY 721%

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
-$66.8M
-$76.1M
-$86.6M
-$98.5M
-$112.1M
-$127.6M
-$145.2M
-$165.2M
-$188.1M
-$214.0M
Maintenance CapEx
-$154.5K
-$175.9K
-$200.2K
-$227.8K
-$259.3K
-$295.1K
-$335.8K
-$382.2K
-$434.9K
-$495.0K
Owner Earnings
-$67.0M
-$76.2M
-$86.8M
-$98.7M
-$112.4M
-$127.9M
-$145.5M
-$165.6M
-$188.5M
-$214.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$62.0M
-$65.4M
-$68.9M
-$72.6M
-$76.5M
-$80.6M
-$84.9M
-$89.5M
-$94.3M
-$99.4M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.