image
Technology - Consumer Electronics - NASDAQ - IL
$ 1.58
2.47 %
$ 1.63 M
Market Cap
-0.07
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one WLDS stock under the worst case scenario is HIDDEN Compared to the current market price of 1.58 USD, Wearable Devices Ltd. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one WLDS stock under the base case scenario is HIDDEN Compared to the current market price of 1.58 USD, Wearable Devices Ltd. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one WLDS stock under the best case scenario is HIDDEN Compared to the current market price of 1.58 USD, Wearable Devices Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart WLDS

image
$12.0$12.0$11.0$11.0$10.0$10.0$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$2.0$1.0$1.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
522 K REVENUE
536.59%
-7.82 M OPERATING INCOME
4.47%
-7.88 M NET INCOME
-0.83%
-7.61 M OPERATING CASH FLOW
9.73%
3.2 M INVESTING CASH FLOW
175.26%
6.7 M FINANCING CASH FLOW
114.65%
128 K REVENUE
-67.51%
-3.6 M OPERATING INCOME
14.74%
-3.67 M NET INCOME
12.85%
-3.75 M OPERATING CASH FLOW
2.82%
-770 K INVESTING CASH FLOW
-19.41%
4.51 M FINANCING CASH FLOW
106.13%
Balance Sheet Wearable Devices Ltd.
image
Current Assets 5.52 M
Cash & Short-Term Investments 3.95 M
Receivables 339 K
Other Current Assets 1.23 M
Non-Current Assets 460 K
Long-Term Investments 0
PP&E 460 K
Other Non-Current Assets 0
66.11 %5.67 %20.52 %7.70 %Total Assets$6.0m
Current Liabilities 2.1 M
Accounts Payable 157 K
Short-Term Debt 1.06 M
Other Current Liabilities 877 K
Non-Current Liabilities 21 K
Long-Term Debt 21 K
Other Non-Current Liabilities 0
7.42 %50.14 %41.45 %Total Liabilities$2.1m
EFFICIENCY
Earnings Waterfall Wearable Devices Ltd.
image
Revenue 522 K
Cost Of Revenue 437 K
Gross Profit 85 K
Operating Expenses 7.9 M
Operating Income -7.82 M
Other Expenses 59 K
Net Income -7.88 M
1m1m00(1m)(1m)(2m)(2m)(3m)(3m)(4m)(4m)(5m)(5m)(6m)(6m)(7m)(7m)(8m)(8m)522k(437k)85k(8m)(8m)(59k)(8m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
16.28% GROSS MARGIN
16.28%
-1498.08% OPERATING MARGIN
-1498.08%
-1509.39% NET MARGIN
-1509.39%
-204.12% ROE
-204.12%
-131.84% ROA
-131.84%
-158.38% ROIC
-158.38%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Wearable Devices Ltd.
image
00(1m)(1m)(2m)(2m)(3m)(3m)(4m)(4m)(5m)(5m)(6m)(6m)(7m)(7m)(8m)(8m)(9m)(9m)202020202021202120222022202320232024202420252025
Net Income -7.88 M
Depreciation & Amortization 107 K
Capital Expenditures -43 K
Stock-Based Compensation 182 K
Change in Working Capital -267 K
Others 51 K
Free Cash Flow -7.66 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Wearable Devices Ltd.
image
WLDS has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership Wearable Devices Ltd.
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
Wearable Devices Ltd. Announces a Warrant Inducement Transaction for $1.2 Million in Gross Proceeds Wearable Devices Ltd. Announces a Warrant Inducement Transaction for $1.2 Million in Gross Proceeds Wearable Devices Ltd. Announces a Warrant Inducement Transaction for $1.2 Million in Gross Proceeds globenewswire.com - 2 weeks ago
Wearable Devices Unveils Revolutionary Gesture Mapper for Mudra Link, Ushering in a New Era of Personalized Neural Control The new feature empowers users to customize intuitive and touchless interactions, transforming the way they control their digital world. globenewswire.com - 3 weeks ago
Wearable Devices Secures U.S. Patent for Combined Voice and Gesture Control Newly allowed patent extends Wearable Devices' innovative gesture technology into the domain of voice control YOKNEAM ILLIT, ISRAEL, April 23, 2025 (GLOBE NEWSWIRE) -- Wearable Devices Ltd. (the “Company” or “Wearable Devices”) (Nasdaq: WLDS, WLDSW), a technology growth company specializing in artificial intelligence (“AI")-powered touchless sensing wearables, today announced that the United States Patent and Trademark Office has allowed its patent titled “Gesture and Voice-Controlled Interface Device. globenewswire.com - 3 weeks ago
Wearable Devices to Expand AI-Powered Bio-Signal Intelligence with LMM for Health Monitoring Potential Uses Yokneam Illit, Israel, March 24, 2025 (GLOBE NEWSWIRE) -- Wearable Devices Ltd. (the “Company” or “Wearable Devices”) (Nasdaq: WLDS, WLDSW), a technology growth company specializing in artificial intelligence (“AI”)-powered touchless sensing wearables, today announced the expansion of its Large Motor Unit Action Potential Model (“LMM”) into new potential markets, such as predictive health monitoring and cognitive state analytics. This development will enable the broadening of bio-signal intelligence applications beyond wearables and will offer businesses and healthcare providers access to real-time physiological insights for monitoring health and wellness conditions. globenewswire.com - 1 month ago
Wearable Devices Announces Full Year 2024 Financial Results and Provides Corporate Update YOKNE'AM ILLIT, Israel, March 19, 2025 (GLOBE NEWSWIRE) -- Wearable Devices Ltd. (Nasdaq: WLDS, WLDSW) (“Wearable Devices” or the “Company”), a technology growth company specializing in artificial intelligence (“AI")-powered touchless sensing wearables, today announced its financial results for the year ended December 31, 2024. globenewswire.com - 2 months ago
Wearable Devices Expands to Next-Gen Neural Interaction for Everyday Life After Securing Patent in the United States The patent protects Wearable Devices' innovative neural measurement of weight, torque, and force applied with multiple real-world use-cases for Brain-Computer Interfaces, Industry 4.0, and Extended Reality globenewswire.com - 2 months ago
Wearable Devices Ltd. Announces 1-for-4 Reverse Stock Split YOKNEAM ILLIT, ISRAEL, March 13, 2025 (GLOBE NEWSWIRE) -- Wearable Devices Ltd. (the “Company” or “Wearable Devices”) (Nasdaq: WLDS, WLDSW), a technology growth company specializing in artificial intelligence (“AI")-powered touchless sensing wearables, today announced that it intends to effect a one-for-four reverse split (the "Reverse Share Split") of the Company's ordinary shares, no par value per share, (the "Ordinary Shares") and the Company's tradable warrants (the “Warrants”). The Ordinary Shares and Warrants will continue to trade on the Nasdaq Capital Market under the existing symbols “WLDS” and “WLDSW”, respectively, and will begin trading on a split-adjusted basis when the market opens on March 17, 2025. The new CUSIP numbers for the Ordinary Shares and Warrants following the Reverse Share Split will be M97838201 and M97838185, respectively. globenewswire.com - 2 months ago
Wearable Devices Gains Global Recognition at MWC 2025, Wins “Best Wearable Debut” Alongside Lenovo, Samsung, and Intel Yokneam Illit, Israel, March 11, 2025 (GLOBE NEWSWIRE) -- Wearable Devices Ltd. (the “Company” or “Wearable Devices”) (Nasdaq: WLDS, WLDSW), an award-winning pioneer in artificial intelligence (“AI”)-based wearable gesture control technology, today announced that its Mudra Link wristband received the “Best Wearable Debut” award from Laptop Magazine at MWC Barcelona 2025 (“MWC 2025”). This recognition places Mudra Link among top innovations recognized at MWC 2025, alongside major global brands such as Lenovo Group Limited, Samsung Electronics Co., and Intel Corporation, reaffirming its position as a pioneering force in neural interface and gesture-based control solutions. globenewswire.com - 2 months ago
Wearable Devices Unlocks New Market Opportunities Following an Announcement of the Development of AI-Powered Gesture Personalization Technology - Advancing AI-driven interactions for extended reality (“XR”) and wearable technology markets – Yokneam Illit, Israel, March 05, 2025 (GLOBE NEWSWIRE) -- Wearable Devices Ltd. (the “Company” or “Wearable Devices”) (Nasdaq: WLDS, WLDSW), an award-winning pioneer in artificial intelligence (“AI”)-based wearable gesture control technology, is proud to announce its next-generation gesture personalization technology that is expected to reshape human-device interactions. globenewswire.com - 2 months ago
Wearable Devices to Showcase the World's First Neural Sensing Wristband at MWC Barcelona 2025 The Company will demonstrate its newly launched Mudra Link across multiple operating systems alongside the Mudra Dev-Kit, with a strong focus on Extended Reality (XR) and smart glasses applications globenewswire.com - 2 months ago
Wearable Devices Unveils Future AI-Powered Gesture Personalization Technology, Paving the Way for Next-Gen User Interactions Yokneam Illit, Israel, Feb. 10, 2025 (GLOBE NEWSWIRE) -- Wearable Devices Ltd. (the “Company” or “Wearable Devices”) (Nasdaq: WLDS, WLDSW), an award-winning pioneer in artificial intelligence (“AI”)-based wearable gesture control technology, is developing cutting-edge methods for gesture personalization that will transform user interactions in the near future. By harnessing biopotential signals from the human wrist, Wearable Devices is working towards redefining how people interact with digital devices, creating an intuitive, personalized experience for the AI era. globenewswire.com - 3 months ago
Wearable Devices Introduces AI-Powered LLM for Next-Level Gesture Control The Large MUAP Models (LMM) AI-powered neural gesture technology enables personalized, intuitive interactions for the AI and XR era globenewswire.com - 3 months ago
8. Profile Summary

Wearable Devices Ltd. WLDS

image
COUNTRY IL
INDUSTRY Consumer Electronics
MARKET CAP $ 1.63 M
Dividend Yield 0.00%
Description Wearable Devices Ltd. engages in developing a non-invasive neural input interface for controlling digital devices using subtle finger movements. The company offers Mudra Inspire development kits that enables users to control digital devices through finger movements and hand gestures. These digital devices include consumer electronics, smart watches, smartphones, augmented reality glasses, virtual reality headsets, televisions, personal computers and laptop computers, drones, robots, etc. It serves consumer electronics companies, industrial companies, information technology and software solutions providers, software development studios, and academia and research universities, as well as consumers from B2C market. The company was incorporated in 2014 and is based in Yokneam Illit, Israel.
Contact 2 Ha-Ta’asiya St., Yokneam Illit, 2069803 https://wearabledevices.co.il
IPO Date Sept. 13, 2022
Employees 25
Officers Dr. Offir Remez Executive Vice President of Business Development Mr. Alon Mualem CPA Chief Financial Officer Mr. Guy Wagner Co-Founder, Chief Scientific Officer, President & Director Mr. Leeor Langer Co-Founder & Chief Technology Officer Ms. Tamar Fleisher Chief Operating Officer Mr. Shmuel Barel Chief Marketing Officer Mr. Asher Dahan Co-Founder, Chairman & Chief Executive Officer