Previous Close | $0.00 |
Intrinsic Value | $2.50 |
Upside potential | +∞% |
Data is not available at this time.
Juniper Networks, Inc. operates in the networking and cybersecurity solutions industry, providing high-performance infrastructure for service providers, enterprises, and cloud operators. The company generates revenue primarily through the sale of routers, switches, and security products, complemented by software subscriptions and services. Juniper differentiates itself with AI-driven automation and cloud-native solutions, targeting high-growth segments like 5G, AI/ML workloads, and secure access service edge (SASE). While it competes with larger players like Cisco and Arista, Juniper maintains a niche in scalable, high-efficiency networking for demanding environments. Its Mist AI platform enhances its positioning in enterprise networking, leveraging machine learning for operational simplicity. The company’s focus on open standards and partnerships with hyperscalers supports its relevance in evolving cloud and edge architectures.
For FY 2024, Juniper reported revenue of $5.07 billion, with net income of $287.9 million, reflecting a 5.7% net margin. Diluted EPS stood at $0.86, while operating cash flow reached $788.1 million, indicating robust cash conversion. Capital expenditures of $115.5 million suggest disciplined reinvestment, aligning with its focus on software and subscription growth. The company’s operating leverage improved, though competitive pressures persist in hardware margins.
Juniper’s operating cash flow of $788.1 million underscores its ability to monetize its product mix, with free cash flow at $672.6 million after capex. The company’s ROIC remains moderate, weighed by R&D and sales investments in AI-driven solutions. Its capital allocation prioritizes dividends ($0.88 per share) and debt reduction, balancing shareholder returns with financial flexibility.
Juniper holds $1.22 billion in cash against $1.75 billion in total debt, yielding a net debt position of $526 million. The balance sheet remains manageable, with liquidity supported by strong cash flow. Debt maturities are staggered, and the company maintains investment-grade metrics, though leverage ratios warrant monitoring given cyclical demand in networking hardware.
Revenue growth has been steady but muted, reflecting market saturation in core routing. Juniper’s software and subscription segments are expanding, driven by Mist AI and cloud partnerships. The dividend yield is competitive, with a payout ratio near 100% of net income, signaling commitment to returns but limiting reinvestment capacity. Share buybacks are minimal, emphasizing stability over aggressive capital returns.
At a P/E of ~18x (based on FY 2024 EPS), Juniper trades at a discount to pure-play software peers but aligns with hardware-centric peers. Market expectations hinge on software transition success and AI/cloud adoption. The pending acquisition by Hewlett Packard Enterprise (HPE) at $40 per share implies a premium, reflecting strategic value in consolidation.
Juniper’s Mist AI and cloud-native platforms provide differentiation in automation and analytics, though integration with HPE could unlock scale. Near-term execution risks include supply chain normalization and competitive displacement. Long-term, its focus on AI-driven networking and open ecosystems positions it for edge and cloud growth, pending HPE’s post-acquisition strategy.
10-K (CIK: 0001043604), investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |