image
Consumer Cyclical - Auto - Manufacturers - NASDAQ - US
$ 0.3229
12.5 %
$ 11.4 M
Market Cap
-1.14
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one ECDA stock under the worst case scenario is HIDDEN Compared to the current market price of 0.323 USD, ECD Automotive Design, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one ECDA stock under the base case scenario is HIDDEN Compared to the current market price of 0.323 USD, ECD Automotive Design, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one ECDA stock under the best case scenario is HIDDEN Compared to the current market price of 0.323 USD, ECD Automotive Design, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart ECDA

image
$1.1$1.1$1.0$1.0$0.9$0.9$0.8$0.8$0.7$0.7$0.6$0.6$0.5$0.5$0.4$0.4$0.3$0.3$0.2$0.215 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
25.2 M REVENUE
66.40%
-4.55 M OPERATING INCOME
-178.23%
-10.8 M NET INCOME
-572.34%
-9.76 B OPERATING CASH FLOW
-194851.28%
-17 M INVESTING CASH FLOW
-2972.38%
3.13 B FINANCING CASH FLOW
43886.66%
6.42 M REVENUE
21.56%
-1.96 M OPERATING INCOME
17.58%
-2.75 M NET INCOME
16.99%
-3.04 M OPERATING CASH FLOW
-18.81%
0 INVESTING CASH FLOW
100.00%
2.25 M FINANCING CASH FLOW
394.51%
Balance Sheet ECD Automotive Design, Inc.
image
Current Assets 12.9 M
Cash & Short-Term Investments 1.48 M
Receivables 67 K
Other Current Assets 11.4 M
Non-Current Assets 6.24 M
Long-Term Investments 0
PP&E 3.89 M
Other Non-Current Assets 2.35 M
7.70 %59.42 %20.27 %12.26 %Total Assets$19.2m
Current Liabilities 18.9 M
Accounts Payable 2.5 M
Short-Term Debt 354 K
Other Current Liabilities 16.1 M
Non-Current Liabilities 19.2 M
Long-Term Debt 17.5 M
Other Non-Current Liabilities 1.79 M
6.54 %42.10 %45.75 %4.68 %Total Liabilities$38.2m
EFFICIENCY
Earnings Waterfall ECD Automotive Design, Inc.
image
Revenue 25.2 M
Cost Of Revenue 19.3 M
Gross Profit 5.76 M
Operating Expenses 10.4 M
Operating Income -4.55 M
Other Expenses 6.22 M
Net Income -10.8 M
30m30m25m25m20m20m15m15m10m10m5m5m00(5m)(5m)(10m)(10m)(15m)(15m)25m(19m)6m(10m)(5m)(6m)(11m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
22.89% GROSS MARGIN
22.89%
-18.08% OPERATING MARGIN
-18.08%
-42.80% NET MARGIN
-42.80%
56.76% ROE
56.76%
-56.15% ROA
-56.15%
-791.01% ROIC
-791.01%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis ECD Automotive Design, Inc.
image
2m2m00(2m)(2m)(4m)(4m)(6m)(6m)(8m)(8m)(10m)(10m)20222022Jul '22Jul '2220232023Jul '23Jul '2320242024Jul '24Jul '2420252025
Net Income -10.8 M
Depreciation & Amortization 485 K
Capital Expenditures -23.8 K
Stock-Based Compensation 332 M
Change in Working Capital -2.73 M
Others 3.25 M
Free Cash Flow -9.76 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets ECD Automotive Design, Inc.
image
ECDA has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership ECD Automotive Design, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
ECD Auto Design and Scheel-Mann Team Up to Elevate Classic Defender Comfort “Guter Sitz, Gute Fahrt”: German-Engineered Seating and Smart Cabin Upgrades Redefine the Classic Defender Experience “Guter Sitz, Gute Fahrt”: German-Engineered Seating and Smart Cabin Upgrades Redefine the Classic Defender Experience globenewswire.com - 1 week ago
U.S. Auto Manufacturer ECD Auto Design Reports First Quarter 2025 Financial Results KISSIMMEE, Fla., May 21, 2025 (GLOBE NEWSWIRE) -- U.S. Auto Manufacturer ECD Automotive Design, Inc. (Nasdaq: ECDA) (“ECD” or the “Company”), the world's largest Land Rover and Jaguar restoration company known for its custom luxury builds, including bespoke Defenders, Range Rovers, Jaguar E-Types, Ford Mustangs and Toyota FJs, announced today its financial results for the first quarter ended March 31, 2025. globenewswire.com - 3 weeks ago
ECD Auto Design Unleashes ‘67 Ghost — The First in a New Line of Bespoke Custom Mustangs ECD launches ‘67 Ghost, the first in its bespoke Mustang line powered by new Roush V8s — blending classic muscle with modern performance and luxury. globenewswire.com - 3 weeks ago
ECD Unleashes Its Most Powerful Defender Yet KISSIMMEE, Fla., May 13, 2025 (GLOBE NEWSWIRE) -- ECD Auto Design (NASDAQ: ECDA), the global leader in custom Land Rover Defenders, has added its most powerful drivetrain to date: a 700+ horsepower BLUEPRINT V8, now available as an upgrade option across the Defender lineup—and for the first time, also as a performance option for Range Rover Classic builds. globenewswire.com - 1 month ago
From Shoreline to Showstopper: ECD Reveals Vibrant Yellow Soft-Top Defender 90 “Beach Patrol” ECD Auto Design debuts “Beach Patrol,” a vibrant custom Defender 90 soft top built for summer cruising, blending bold style with V8 power and modern tech. globenewswire.com - 1 month ago
ECD Automotive Design, Inc. (ECDA) Q4 2024 Earnings Call Transcript ECD Automotive Design, Inc. (NASDAQ:ECDA ) Q4 2024 Results Conference Call April 16, 2025 8:30 AM ET Company Participants Quinn Callanan - Investor Relations Scott Wallace - Founder, CEO & Chairman Benjamin Piggott - Chief Financial Officer Conference Call Participants Theodore O'Neill - Litchfield Hills Research Operator Greetings and welcome to the ECD Auto Design Fourth Quarter 2024 Earnings Conference Call. [Operator Instructions] As a reminder, this conference is being recorded. seekingalpha.com - 1 month ago
ECD's Project Big Sky Arrives: A Sky-Hued, American-Built Custom Defender That's All About Horizon-Chasing Luxury KISSIMMEE, Fla., April 16, 2025 (GLOBE NEWSWIRE) -- ECD Automotive Design (NASDAQ: ECDA), the world's leading creator of restored Land Rovers and custom classic vehicles, proudly unveils Project Big Sky, a bespoke Defender 110 that exemplifies elevated design, personalized craftsmanship, and the spirit of creative luxury—all handcrafted in the U.S.A. globenewswire.com - 2 months ago
ECD Automotive Design Rolls Into Nantucket for 2025 with Seasonal Pop-Up at 10 Easy Street ECD Auto Design opens seasonal pop-up at 10 Easy St. in Nantucket, showcasing bespoke vehicles, offering test drives, and local events through Dec. 2025. globenewswire.com - 2 months ago
ECD Auto Design Reports Third Quarter 2024 Financial Results; Revenues Increase 30% to $6.4 Million Year-To-Date Revenue Growth of 35% and Gross Profit dollars increased 69%; Continued Execution of Growth Strategy to Increase Product Line Up and Fill the Factory globenewswire.com - 2 months ago
ECD Auto Design Now Accepting Cryptocurrency Payments via BitPay KISSIMMEE, Fla., March 20, 2025 (GLOBE NEWSWIRE) -- ECD Auto Design, a leader in custom, one-of-one luxury vehicle restorations, specializing in Land Rover Defenders, Range Rover Classics, Jaguar E-Types, Mustangs, and Toyota FJs, today announced that the company is now accepting cryptocurrency payments through BitPay, the world's largest provider of Bitcoin and cryptocurrency payment services. This new payment option allows ECD Auto Design to expand its global reach and offer clients a seamless and secure way to purchase their dream vehicle. globenewswire.com - 2 months ago
ECD Auto Design Unveils the County Collection: A Celebration of British Heritage and Bespoke Craftsmanship Founder-Designed Inventory Showcases Unique Colorways Inspired by the United Kingdom Founder-Designed Inventory Showcases Unique Colorways Inspired by the United Kingdom globenewswire.com - 3 months ago
ECD Auto Design Unveils Project Blanca: A Breathtaking One-of-One Custom Land Rover Defender KISSIMMEE, Fla., March 07, 2025 (GLOBE NEWSWIRE) -- ECD Auto Design presents Project Blanca, a meticulously crafted one-of-one Defender 110 that embodies elegance, innovation, and off-road capability. Designed to turn heads wherever it goes, this bespoke build features a pristine Chawton White finish accented with Zermatt Silver details, a laser-cut vertical grille, and French oak wood inserts on the side steps and custom bumper, elevating its sophisticated presence. Click Here for photos of this incredible new build. globenewswire.com - 3 months ago
8. Profile Summary

ECD Automotive Design, Inc. ECDA

image
COUNTRY US
INDUSTRY Auto - Manufacturers
MARKET CAP $ 11.4 M
Dividend Yield 0.00%
Description ECD Automotive Design, Inc. engages in the production and sale of customized Land Rover vehicles in the United States. The company also provides repair or upgrade services and extended warranties to customers. It restores various vehicles, including Land Rovers Defenders, Land Rover Series IIA and III, the Range Rover Classic, and Jaguar E-Type. The company was founded in 2013 and is based in Kissimmee, Florida.
Contact Unit 107, Kissimmee, FL, 34758 https://ecdautodesign.com
IPO Date Dec. 8, 2022
Employees 105
Officers Mr. Kevin Kastner Chief Revenue Officer Kevin Gonzalez Head of Visual Content Mr. Benjamin Piggott Chief Financial Officer Mr. Elliot Humble Founder, Chief Technology Officer & Operation Manager Mr. Raymond Cole Consultant Cassandra Hannan Head of Client Services Mr. Thomas Humble Founder, Chief Experience Officer & Sales Director Angel Batista Head of Upholstery Mr. Scott Wallace Founder, Chief Executive Officer & Chairman of the Board Ms. Emily Humble Founder, CPO, Head of Client Services & Director