Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of PTC Inc. (PTC)

Previous Close$180.06
Intrinsic Value$31.00
Upside potential  -83%
Previous Close
$180.06
Intrinsic Value
$31.00*
Potential        
-83%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-09-30 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %8.5NaN
Revenue, $2097NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1639NaN
Operating income, $m458NaN
EBITDA, $m596NaN
Interest expense (income), $mNaN
Earnings before tax, $m333NaN
Tax expense, $m87NaN
Net income, $m246NaN

BALANCE SHEET

Cash and short-term investments, $m288NaN
Total assets, $m6289NaN
Adjusted assets (=assets-cash), $m6001NaN
Average production assets, $m3611NaN
Working capital, $m-202NaN
Total debt, $m1705NaN
Total liabilities, $m3612NaN
Total equity, $m2677NaN
Debt-to-equity ratio0.637NaN
Adjusted equity ratio0.400NaN

CASH FLOW

Net income, $m246NaN
Depreciation, amort., depletion, $m137NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m611NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-24NaN
Free cash flow, $m635NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-202
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount