investorscraft@gmail.com

Intrinsic ValueSPS Commerce, Inc. (SPSC)

Previous Close$89.26
Intrinsic Value
Upside potential
Previous Close
$89.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SPS Commerce, Inc. operates as a leading provider of cloud-based supply chain management solutions, primarily serving the retail, grocery, distribution, and logistics sectors. The company’s core revenue model is subscription-based, offering a unified platform for electronic data interchange (EDI), analytics, and fulfillment automation. Its solutions enable seamless collaboration between retailers, suppliers, and logistics partners, optimizing inventory management and order accuracy. SPS Commerce has carved a niche in the highly fragmented EDI market by delivering scalability, reliability, and deep integration capabilities. The company’s focus on mid-market and enterprise clients, combined with its extensive partner ecosystem, reinforces its competitive moat. Unlike legacy EDI providers, SPS leverages cloud-native architecture, ensuring faster onboarding and lower total cost of ownership for customers. Its market position is further strengthened by a high customer retention rate and cross-selling opportunities across its modular product suite.

Revenue Profitability And Efficiency

In FY 2024, SPS Commerce reported revenue of $637.8 million, reflecting steady growth driven by subscription renewals and new customer acquisitions. Net income stood at $77.1 million, with diluted EPS of $2.04, indicating disciplined cost management. Operating cash flow of $157.4 million underscores strong cash conversion, while capital expenditures of $20.0 million were primarily directed toward platform enhancements and data center scalability.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with recurring revenue accounting for the majority of its top line. Capital efficiency is evident in its ability to generate significant operating cash flow relative to net income, supported by low churn and high gross margins. Minimal debt and a cash-rich balance sheet further amplify its ability to reinvest in growth initiatives without diluting shareholders.

Balance Sheet And Financial Health

SPS Commerce maintains a solid financial position, with $241.0 million in cash and equivalents and only $12.5 million in total debt. The negligible leverage ratio and healthy liquidity provide ample flexibility for strategic acquisitions or organic investments. Shareholders’ equity remains strong, with no dividend payouts, allowing retained earnings to fuel future expansion.

Growth Trends And Dividend Policy

Revenue growth has been consistent, supported by increasing adoption of cloud-based EDI solutions and expansion into adjacent verticals. The company does not pay dividends, opting instead to reinvest profits into R&D and market penetration. This aligns with its focus on sustaining high growth rates and capturing larger market share in the evolving supply chain technology landscape.

Valuation And Market Expectations

The market values SPS Commerce at a premium, reflecting its leadership in a high-growth niche and predictable revenue streams. Investors likely anticipate continued margin expansion and top-line growth as the company scales its platform and benefits from network effects. Valuation multiples remain elevated compared to traditional software peers, underscoring confidence in its long-term prospects.

Strategic Advantages And Outlook

SPS Commerce’s key advantages include its sticky customer base, scalable technology, and first-mover status in cloud EDI. The outlook is positive, with tailwinds from e-commerce growth and increasing demand for supply chain digitization. Risks include competition from larger ERP vendors, though the company’s specialized focus and execution track record mitigate these concerns.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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