investorscraft@gmail.com

Intrinsic ValueBox, Inc. (0HP1.L)

Previous Close£25.49
Intrinsic Value
Upside potential
Previous Close
£25.49

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

Box, Inc. operates in the competitive cloud content management sector, offering a Software-as-a-Service (SaaS) platform that facilitates secure collaboration, workflow automation, and regulatory compliance for organizations globally. The company serves diverse industries, including financial services, healthcare, and government, with a focus on enterprise-grade security and customization. Its platform supports web, mobile, and desktop applications, enabling seamless content access and integration across devices. Box differentiates itself through deep industry-specific capabilities and a robust developer ecosystem, positioning it as a trusted partner for organizations navigating digital transformation. With over 100,000 paying customers and multilingual support, Box maintains a strong foothold in international markets, though it faces intense competition from larger players like Microsoft and Google. The company’s emphasis on compliance and security aligns with growing regulatory demands, reinforcing its value proposition in highly regulated sectors.

Revenue Profitability And Efficiency

Box reported revenue of $1.09 billion for the fiscal year ending January 2025, reflecting steady growth in its SaaS offerings. Net income stood at $244.6 million, with diluted EPS of $1.36, indicating improved profitability. Operating cash flow was robust at $332.3 million, though capital expenditures of -$30.2 million suggest disciplined investment in infrastructure. The company’s ability to convert revenue into cash underscores its operational efficiency.

Earnings Power And Capital Efficiency

Box demonstrates solid earnings power, with a net income margin of approximately 22.4%, driven by scalable SaaS operations. The company’s capital efficiency is evident in its healthy operating cash flow, which supports reinvestment and debt management. With no dividends, Box prioritizes growth and balance sheet flexibility, aligning with its focus on expanding its platform and customer base.

Balance Sheet And Financial Health

Box maintains a strong liquidity position, with $626.1 million in cash and equivalents against total debt of $721.3 million. The manageable debt level and positive cash flow generation indicate financial stability. The absence of dividends allows for reinvestment in innovation and market expansion, though investors may monitor leverage ratios as the company scales.

Growth Trends And Dividend Policy

Box’s revenue growth reflects sustained demand for cloud content management solutions, particularly in regulated industries. The company does not pay dividends, opting instead to reinvest profits into product development and global expansion. This strategy aligns with its long-term growth objectives, though it may limit appeal to income-focused investors.

Valuation And Market Expectations

With a market capitalization of $4.51 billion and a beta of 0.939, Box is valued as a moderate-risk growth stock in the technology sector. The market appears to price in continued execution on profitability and expansion, though competitive pressures and macroeconomic factors could influence future performance.

Strategic Advantages And Outlook

Box’s strategic advantages lie in its specialized compliance features, industry-tailored solutions, and strong developer ecosystem. The outlook remains positive, supported by digital transformation trends and regulatory tailwinds. However, execution risks and competition from tech giants warrant close monitoring. The company’s focus on innovation and customer retention will be critical to sustaining growth.

Sources

Company filings, market data

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