investorscraft@gmail.com

Intrinsic Value of Guidewire Software, Inc. (GWRE)

Previous Close$113.54
Intrinsic Value
Upside potential
Previous Close
$113.54

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-07-31 and quarterly data as of 2023-04-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %11.4NaN
Revenue, $905NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1055NaN
Operating income, $m-149NaN
EBITDA, $m-96NaN
Interest expense (income), $mNaN
Earnings before tax, $m-134NaN
Tax expense, $m-22NaN
Net income, $m-112NaN

BALANCE SHEET

Cash and short-term investments, $m976NaN
Total assets, $m2267NaN
Adjusted assets (=assets-cash), $m1291NaN
Average production assets, $m457NaN
Working capital, $m915NaN
Total debt, $m370NaN
Total liabilities, $m815NaN
Total equity, $m1452NaN
Debt-to-equity ratio0.255NaN
Adjusted equity ratio0.378NaN

CASH FLOW

Net income, $m-112NaN
Depreciation, amort., depletion, $m53NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-38NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-22NaN
Free cash flow, $m-16NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m915
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount