investorscraft@gmail.com

Intrinsic ValueThe Descartes Systems Group Inc. (DSGX)

Previous Close$74.76
Intrinsic Value
Upside potential
Previous Close
$74.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Descartes Systems Group Inc. operates in the logistics and supply chain software industry, providing cloud-based solutions that optimize global trade and transportation management. Its core revenue model is subscription-based, offering modular platforms for route planning, customs compliance, freight audit, and real-time visibility. Descartes serves a diverse clientele, including manufacturers, retailers, logistics providers, and government agencies, leveraging its extensive network to enhance operational efficiency and regulatory adherence. The company holds a strong position in the fragmented logistics technology market, differentiated by its integrated platform and global reach. Its solutions address critical pain points in cross-border trade, helping clients navigate complex compliance requirements and volatile supply chain dynamics. Descartes competes with niche providers and larger enterprise software vendors, but its domain expertise and scalable architecture reinforce its competitive moat. The company continues to expand through organic innovation and strategic acquisitions, reinforcing its leadership in supply chain digitization.

Revenue Profitability And Efficiency

Descartes reported revenue of $651 million for FY 2025, with net income of $143.3 million, reflecting a net margin of approximately 22%. Operating cash flow stood at $219.3 million, demonstrating robust cash conversion. Capital expenditures were modest at $6.7 million, indicating capital-light operations. The company’s subscription-based model drives recurring revenue and high operating leverage, supporting consistent profitability and cash generation.

Earnings Power And Capital Efficiency

Diluted EPS for FY 2025 was $1.64, underpinned by disciplined cost management and scalable revenue streams. The company’s capital efficiency is evident in its low capex requirements and strong free cash flow yield. Descartes’ asset-light model and high gross margins enhance its earnings durability, while strategic acquisitions contribute to incremental earnings growth without significant dilution.

Balance Sheet And Financial Health

Descartes maintains a solid balance sheet, with $236.1 million in cash and equivalents and minimal total debt of $7.9 million. The negligible leverage and substantial liquidity position the company for opportunistic M&A and organic investments. Shareholders’ equity remains robust, reflecting prudent financial management and retained earnings accumulation.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by organic expansion and accretive acquisitions. Descartes does not currently pay dividends, opting to reinvest cash flows into growth initiatives and strategic deals. The company’s focus on high-return opportunities aligns with its long-term value creation strategy, prioritizing scalable market expansion over shareholder payouts.

Valuation And Market Expectations

The market values Descartes for its resilient business model and growth potential in logistics digitization. Trading multiples reflect expectations for sustained mid-single-digit revenue growth and margin stability. Investor sentiment is supported by the company’s track record of execution and its positioning in a structurally growing industry.

Strategic Advantages And Outlook

Descartes benefits from deep industry expertise, a sticky customer base, and a scalable platform. Its focus on regulatory compliance and network effects creates barriers to entry. The outlook remains positive, with tailwinds from global trade complexity and e-commerce logistics demand. Risks include integration challenges from acquisitions and competitive pressures, but Descartes’ execution history mitigates these concerns.

Sources

Company filings, CIK 0001050140

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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