image
Consumer Cyclical - Auto - Manufacturers - NASDAQ - US
$ 0.2705
-1.96 %
$ 10.6 M
Market Cap
-0.89
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 22, 2025.

The intrinsic value of one ECDA stock under the worst case scenario is HIDDEN Compared to the current market price of 0.271 USD, ECD Automotive Design, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 22, 2025.

The intrinsic value of one ECDA stock under the base case scenario is HIDDEN Compared to the current market price of 0.271 USD, ECD Automotive Design, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 22, 2025.

The intrinsic value of one ECDA stock under the best case scenario is HIDDEN Compared to the current market price of 0.271 USD, ECD Automotive Design, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart ECDA

image
$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$0.2Feb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 Jul
FINANCIALS
25.2 M REVENUE
29.10%
-4.55 M OPERATING INCOME
-196.16%
-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
10.24%
-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 5.89 M
Operating Expenses 9.6 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 Automotive Design's “Project Wilder” — A Powerful 700+ HP Supercharged California Land Rover Station Wagon KISSIMMEE, Fla., July 15, 2025 (GLOBE NEWSWIRE) -- There are Land Rovers, and then there is Project Wilder, a hand-crafted California Land Rover Station Wagon by ECD Automotive Design with subtle styling cues from original series Land Rovers and later Land Rover Defenders, purpose-built to rule every road and outmatch every expectation. globenewswire.com - 1 week ago
ECD Automotive Design Wins Dual Awards for Custom Jaguar E-Type and Mustang Builds ECD Automotive Design (NASDAQ: ECDA), the industry leader in reimagined British classics and bespoke performance vehicles, is proud to announce two major v globenewswire.com - 3 weeks ago
ECD Automotive Design Secures $500M Equity Facility to Fund a Bitcoin Treasury KISSIMMEE, Fla. , June 23, 2025 (GLOBE NEWSWIRE) -- ECD Automotive Design, Inc. (NASDAQ: ECDA), 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 is thrilled to announce the signing of a $500M equity facility with ECDA Bitcoin Treasury LLC (the “Facility”). The proceeds of this strategic financing will enable ECD to pursue an innovative Bitcoin treasury strategy, positioning the company towards a next-generation store of value asset, and/or to fund growth and general corporate purposes. globenewswire.com - 1 month ago
ECD Automotive Design Announces Key Initiatives to Right-Size Cost Structure and Support Disciplined Growth KISSIMMEE, Fla., June 23, 2025 (GLOBE NEWSWIRE) -- ECD Automotive Design, Inc. (NASDAQ: ECDA), 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 today shared updates on a series of proactive initiatives designed to enhance operational efficiency, optimize working capital, and strengthen the company's overall financial position. globenewswire.com - 1 month ago
ECD Auto Design Unveils an E-Type Like No Other – The Jaguar GTO KISSIMMEE, Fla., June 17, 2025 (GLOBE NEWSWIRE) -- ECD Automotive Design has unveiled its most ambitious creation yet: a Jaguar E-Type GTO, a bespoke, open-top grand tourer built from the ground up for a private client under what is now known as The Bridgewater Commission. globenewswire.com - 1 month ago
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 month 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 - 2 months 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 - 2 months 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 - 2 months 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 - 2 months 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 - 3 months 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 - 3 months ago
8. Profile Summary

ECD Automotive Design, Inc. ECDA

image
COUNTRY US
INDUSTRY Auto - Manufacturers
MARKET CAP $ 10.6 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