Previous Close | $49.62 |
Intrinsic Value | $80.14 |
Upside potential | +62% |
Data is not available at this time.
Progress Software Corporation operates in the enterprise software industry, specializing in application development, deployment, and data connectivity solutions. The company generates revenue primarily through software licenses, cloud-based subscriptions, and maintenance services, catering to businesses seeking to streamline digital transformation. Its flagship products, including OpenEdge and Chef, serve mid-market and large enterprises across sectors like financial services, healthcare, and manufacturing. Progress differentiates itself through a hybrid cloud approach, enabling seamless integration between legacy systems and modern architectures. The company holds a niche but strong position in the DevOps and data integration markets, competing against larger players by focusing on agility and customer-specific solutions. Its partnerships with major cloud providers and emphasis on developer tools reinforce its relevance in a rapidly evolving tech landscape.
Progress Software reported revenue of $753.4 million for FY 2024, with net income of $68.4 million, reflecting a net margin of approximately 9.1%. Diluted EPS stood at $1.54, supported by disciplined cost management. Operating cash flow was robust at $211.5 million, though capital expenditures were modest at $5.2 million, indicating capital-light operations. The company’s ability to convert revenue into cash underscores operational efficiency.
The company’s earnings power is driven by recurring revenue streams from subscriptions and maintenance, which provide stability. With operating cash flow significantly exceeding net income, Progress demonstrates strong capital efficiency. Its low capex requirements further highlight a scalable model, allowing reinvestment in growth initiatives or debt reduction. The diluted EPS growth suggests effective use of equity capital.
Progress holds $118.1 million in cash and equivalents but carries a substantial debt load of $1.56 billion, reflecting leveraged growth strategies. The debt-to-equity ratio warrants monitoring, though strong cash flow generation mitigates near-term liquidity risks. Shareholders’ equity remains pressured by high leverage, but the company’s ability to service debt through operational cash flow provides a buffer.
Revenue growth trends appear steady, supported by hybrid cloud adoption and cross-selling opportunities. The company pays a dividend of $0.35 per share, signaling confidence in cash flow sustainability. However, the payout ratio remains conservative, prioritizing balance sheet flexibility. Future growth may hinge on strategic acquisitions or organic expansion in high-margin segments.
Trading at a P/E ratio derived from $1.54 EPS, Progress is valued in line with mid-cap software peers. Investors likely price in moderate growth expectations, balancing recurring revenue strengths against competitive pressures. The market may reward further debt reduction or margin expansion, though macroeconomic headwinds could temper multiples.
Progress benefits from entrenched customer relationships and a diversified product suite, but its outlook depends on execution in cloud migration and competitive differentiation. Strategic partnerships and R&D investments could enhance its market position. Near-term challenges include managing leverage, while long-term opportunities lie in scaling high-growth segments like DevOps and AI-driven automation.
10-K filing, company investor relations
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 |