image
Vuzix Corporation VUZI
Technology - Consumer Electronics - NASDAQ - US
Watchlist
$ 1.74
2.96 %
$ 128 M
Market Cap
-1.61
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one VUZI stock under the worst case scenario is HIDDEN Compared to the current market price of 1.74 USD, Vuzix Corporation is HIDDEN

VUZI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one VUZI stock under the base case scenario is HIDDEN Compared to the current market price of 1.74 USD, Vuzix Corporation is HIDDEN

VUZI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one VUZI stock under the best case scenario is HIDDEN Compared to the current market price of 1.74 USD, Vuzix Corporation is HIDDEN

VUZI Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart VUZI

image
1M -40%
6M 49%
1Y 24%
3Y -222.0%
5Y 11%
All
$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.0$2.5$2.5$2.0$2.0$1.5$1.5$1.0$1.0$0.5$0.515 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
5.75 B REVENUE
47344.06%
Growth Rates
1Year 47344.06%
3Years 658.92%
5Years 286.52%
7Years 169.75%
10Years 112.73%
-74 B OPERATING INCOME
-141332.73%
Growth Rates
1Year -141332.73%
3Years -1130.36%
5Years -388.59%
7Years -224.90%
10Years -161.05%
-73.5 B NET INCOME
-146539.10%
Growth Rates
1Year -146539.10%
3Years -1121.22%
5Years -388.35%
7Years -223.97%
10Years -149.49%
-23.7 B OPERATING CASH FLOW
-90239.95%
Growth Rates
1Year -90239.95%
3Years -858.24%
5Years -302.92%
7Years -182.66%
10Years -135.06%
-2.92 B INVESTING CASH FLOW
-15044.20%
Growth Rates
1Year -15044.20%
3Years -744.25%
5Years -291.93%
7Years -171.44%
10Years -124.41%
18.3 B FINANCING CASH FLOW
4068565.68%
Growth Rates
1Year 4068565.68%
3Years 440.29%
5Years 295.69%
7Years 165.81%
10Years 125.90%
1.27 M REVENUE
-8.18%
Growth Rates
1Year 47344.06%
3Years 658.92%
5Years 286.52%
7Years 169.75%
10Years 112.73%
-13.8 M OPERATING INCOME
-48.93%
Growth Rates
1Year -141332.73%
3Years -1130.36%
5Years -388.59%
7Years -224.90%
10Years -161.05%
-13.7 M NET INCOME
-48.08%
Growth Rates
1Year -146539.10%
3Years -1121.22%
5Years -388.35%
7Years -223.97%
10Years -149.49%
-4.02 M OPERATING CASH FLOW
23.78%
Growth Rates
1Year -90239.95%
3Years -858.24%
5Years -302.92%
7Years -182.66%
10Years -135.06%
-353 K INVESTING CASH FLOW
-6.17%
Growth Rates
1Year -15044.20%
3Years -744.25%
5Years -291.93%
7Years -171.44%
10Years -124.41%
8.29 M FINANCING CASH FLOW
-17.10%
Growth Rates
1Year 4068565.68%
3Years 440.29%
5Years 295.69%
7Years 165.81%
10Years 125.90%
Balance Sheet Vuzix Corporation
image
Current Assets 26.7 B
Cash & Short-Term Investments 18.2 B
Receivables 1.61 B
Other Current Assets 6.93 B
Non-Current Assets 12.7 B
Long-Term Investments 0
PP&E 8.08 B
Other Non-Current Assets 4.6 B
46.15 %4.09 %17.58 %20.50 %11.68 %Total Assets$39.4b
Current Liabilities 2.11 B
Accounts Payable 538 K
Short-Term Debt 495 M
Other Current Liabilities 1.62 B
Non-Current Liabilities 0
Long-Term Debt 0
Other Non-Current Liabilities 0
23.42 %76.55 %Total Liabilities$2.1b
EFFICIENCY
Earnings Waterfall Vuzix Corporation
image
Revenue 5.75 B
Cost Of Revenue 11.4 B
Gross Profit -5.6 B
Operating Expenses 68.4 B
Operating Income -74 B
Other Expenses -433 M
Net Income -73.5 B
10b10b00(10b)(10b)(20b)(20b)(30b)(30b)(40b)(40b)(50b)(50b)(60b)(60b)(70b)(70b)(80b)(80b)6b(11b)(6b)(68b)(74b)433m(74b)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
-97.31% GROSS MARGIN
-97.31%
Averages
1Year -97.31%
3Years -33.07%
5Years -12.79%
7Years -15.45%
10Years -15.45%
-1285.44% OPERATING MARGIN
-1285.44%
Averages
1Year -1285.44%
3Years -690.78%
5Years -507.71%
7Years -458.12%
10Years -484.01%
-1.28% NET MARGIN
-1.28%
Averages
1Year -1.28%
3Years -248.91%
5Years -242.22%
7Years -268.32%
10Years -362.59%
-0.20% ROE
-0.20%
Averages
1Year -0.20%
3Years -31.98%
5Years -32.31%
7Years -48.94%
10Years -62.65%
-0.19% ROA
-0.19%
Averages
1Year -0.19%
3Years -29.37%
5Years -29.97%
7Years -43.59%
10Years -53.31%
-195.76% ROIC
-195.76%
Averages
1Year -195.76%
3Years -98.24%
5Years -72.15%
7Years -77.41%
10Years -80.63%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Vuzix Corporation
image
00(5b)(5b)(10b)(10b)(15b)(15b)(20b)(20b)(25b)(25b)(30b)(30b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -73.5 B
Depreciation & Amortization 3.93 B
Capital Expenditures -2.92 M
Stock-Based Compensation 11.6 B
Change in Working Capital -1.17 M
Others 34.3 B
Free Cash Flow -25.1 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Vuzix Corporation
image
Wall Street analysts predict an average 1-year price target for VUZI of $3 , with forecasts ranging from a low of $3 to a high of $3 .
VUZI Lowest Price Target Wall Street Target
3 USD 72.41%
VUZI Average Price Target Wall Street Target
3 USD 72.41%
VUZI Highest Price Target Wall Street Target
3 USD 72.41%
Price
Max Price Target
Min Price Target
Average Price Target
6655554444333322221111May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership Vuzix Corporation
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
54.4 K USD 2
9-12 MONTHS
7. News
Vuzix Receives $500K Smart Glasses Reorder from Augmex to Support Increasing Customer Deployments ROCHESTER, N.Y. , April 1, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of AI-powered smart glasses, waveguides and Augmented Reality (AR) technologies, today announced that it has received a $500K reorder for its smart glasses from Augmex, a one-stop-shop solutions provider for increasing productivity with smart glasses. prnewswire.com - 1 week ago
QUAD GmbH Expands Its Technology Offerings and Relationship with Vuzix with Follow-on Six-figure Smart Glasses Order ROCHESTER, N.Y. , March 19, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of AI-powered Smart glasses, waveguides and Augmented Reality (AR) technologies, today announced that the Company has received and shipped against a follow-on six-figure smart glasses order from QUAD GmbH ("QUAD"), a leading distributor and consulting company in the areas of Auto-ID, Transport, Logistics and OEM Integration. prnewswire.com - 3 weeks ago
Vuzix' Subsidiary Moviynt Secures Smart Glasses Deployment Commitment from Airbus Helicopters ROCHESTER, N.Y. , March 14, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of AI-powered Smart glasses, waveguides and Augmented Reality (AR) technologies and products, today announced that Moviynt®, its wholly owned subsidiary and SAP Certified ERP SaaS logistics solution provider, has secured a hardware and software deployment commitment from Airbus Helicopters, the helicopter manufacturing division of Airbus. prnewswire.com - 3 weeks ago
Vuzix Corporation (VUZI) Q4 2024 Earnings Call Transcript Vuzix Corporation (NASDAQ:VUZI ) Q4 2024 Earnings Conference Call March 13, 2025 4:30 PM ET Company Participants Ed McGregor - Director, Investor Relations Paul Travers - Chief Executive Officer Grant Russell - Chief Financial Officer Conference Call Participants Christian Schwab - Craig-Hallum Operator Greetings and welcome to the Vuzix Fourth Quarter and Full-Year ending December 31, 2024 Financial Results and Business Update Call Conference Call. At this time, all participants are in a listen-only mode. seekingalpha.com - 3 weeks ago
Vuzix Reports 4Q and Full Year 2024 Financial Results ROCHESTER, N.Y. , March 13, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI) ("Vuzix" or the "Company"), a leading supplier of AI-driven smart glasses, waveguides and Augmented Reality (AR) technologies, today reported its fourth quarter and full year financial results for the year ended December 31, 2024. prnewswire.com - 4 weeks ago
Xander Places Its Largest Re-Order for Vuzix AR Smart Glasses to Meet Its Growing Demand for Captioning Solutions for the Hard of Hearing -  XanderGlasses are targeting the 48 million people in the US struggling with hearing loss ROCHESTER, N.Y. , March 12, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of AI driven smart glasses, waveguides and augmented reality (AR) technologies, today announced that Xander™, a Raleigh, North Carolina-based company, has placed its largest re-order to date for Vuzix Shield™ smart glasses. prnewswire.com - 4 weeks ago
Vuzix Schedules Conference Call to Discuss Fourth Quarter and Full Year 2024 Financial Results and Business Update ROCHESTER, N.Y. , Feb. 28, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of smart glasses, waveguides and augmented reality (AR) technology, is pleased to announce that the Company will host a conference call regarding its fourth quarter and full year 2024 operating results on Thursday, March 13, 2025 at 4:30 PM Eastern Time (ET). prnewswire.com - 1 month ago
AI-Powered TranscribeGlass Solution Selects Vuzix Z100 Smart Glasses for Launch of Real-Time Speech-to-Text Transcription Service -  AI-driven transcription enhances accessibility for the deaf or hard of hearing, delivering real-time closed captions in nearly any environment ROCHESTER, N.Y. , Feb. 27, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI) ("Vuzix" or the "Company"), a leading supplier of smart glasses, waveguides and augmented reality (AR) technology, and TranscribeGlass, a Connecticut-based company specializing in real-time speech-to-text transcription solutions, today announced the launch of their AI-powered transcription service using Vuzix Z100™ smart glasses. prnewswire.com - 1 month ago
Vuzix Ships Customized Waveguides to a Major US-based Defense Customer ROCHESTER, N.Y. , Feb. 24, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of smart glasses, waveguides and augmented reality (AR) technology, announced today that it has fulfilled a six-figure follow-on production order for customized waveguides. prnewswire.com - 1 month ago
Vuzix Z100 Smart Glasses and Mentra AugmentOS Usher in a New Era of AI-Powered Wearables -     AugmentOS development platform levels the playing field for smart glasses innovation ROCHESTER, N.Y. , Feb. 3, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI) ("Vuzix" or the "Company"), a leading supplier of smart glasses, waveguides and augmented reality (AR) technology, and Mentra, a team of human-computer interface experts, today announced the launch of their AugmentOS, a universal operating system designed for smart glasses, including the Vuzix Z100™. prnewswire.com - 2 months ago
Vuzix CEO to Share Stage with Industry-Leading AI Smart Glasses Experts at SPIE Photonics West Conference ROCHESTER, N.Y. , Jan. 28, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of smart glasses, waveguides, and Augmented Reality (AR) technology, is pleased to announce that Company management will be participating in several presentations at the SPIE Photonics West Conference, the world's premier event for lasers, biomedical optics and biophotonic technologies, quantum, and optoelectronics, which will take place January 28-30, 2025 at The Moscone Center in San Francisco, California. prnewswire.com - 2 months ago
Vuzix Signs Distribution Agreement with Evantek and Receives Initial Smart Glasses Stocking Order ROCHESTER, N.Y. , Jan. 21, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of smart glasses, waveguides, and Augmented Reality (AR) technology, today announced that it has entered into a distribution agreement with Evantek Pte Ltd ("Evantek"), a diversified system integrator providing state-of-the-art solutions and technology. prnewswire.com - 2 months ago
8. Profile Summary

Vuzix Corporation VUZI

image
COUNTRY US
INDUSTRY Consumer Electronics
MARKET CAP $ 128 M
Dividend Yield 0.00%
Description Vuzix Corporation, together with its subsidiaries, designs, manufactures, markets, and sells augmented reality (AR) wearable display and computing devices for consumer and enterprise markets in North America, the Asia-Pacific, Europe, and internationally. It provides M300XL, M400, and M4000 series of smart glasses for enterprise, industrial, commercial, and medical markets; Vuzix Blade smart glasses; waveguide optics and related coupling optics; and Vuzix Shield smart glasses, as well as custom and engineering solutions. The company sells its products through resellers, direct to commercial customers, and via online stores, as well as various Vuzix operated web stores in Europe and Japan. The company was formerly known as Icuiti Corporation and changed its name to Vuzix Corporation in September 2007. Vuzix Corporation was incorporated in 1997 and is headquartered in West Henrietta, New York.
Contact 25 Hendrix Road, West Henrietta, NY, 14586 https://www.vuzix.com
IPO Date April 5, 2010
Employees 76
Officers Shen-Fang Cheng Senior Application Engineer Mr. Eric Black General Counsel & Corporate Secretary Mr. Paul J. Travers Founder, Chairman, Chief Executive Officer & President Mr. Ed McGregor C.F.A. Director of Investor Relations Ms. Charlotte Walker Vice President of Corporate Communications Mr. Brad Craig Head of Developer Relations Activities Mr. Pano A. Spiliotis Managing Director of Integrated Solutions Business Unit Mr. Grant Neil Russell CA Chief Financial Officer, Executive Vice President, Treasurer & Director