investorscraft@gmail.com

Intrinsic ValueCloudera, Inc. (0I0N.L)

Previous Close£16.25
Intrinsic Value
Upside potential
Previous Close
£16.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cloudera, Inc. operates in the competitive enterprise data analytics and management sector, providing hybrid cloud solutions that enable businesses to process, analyze, and govern large-scale data efficiently. The company’s core revenue model is driven by subscriptions and services, with its flagship products including Cloudera Enterprise Data Hub, Data Warehouse, and Data Science Workbench, which cater to diverse analytics needs across industries. Cloudera serves corporate enterprises and public sector organizations primarily through direct sales, positioning itself as a key player in hybrid and multi-cloud data management. The company’s offerings, such as Cloudera SDX and Workload XM, emphasize security, governance, and workload optimization, differentiating it in a market increasingly focused on data compliance and real-time analytics. Despite strong technological capabilities, Cloudera faces intense competition from cloud-native providers and legacy software vendors, requiring continuous innovation to maintain its market share. Its acquisition of Hortonworks in 2019 expanded its portfolio but also introduced integration challenges in a rapidly evolving sector.

Revenue Profitability And Efficiency

Cloudera reported revenue of $869.3 million for FY 2021, reflecting its ability to monetize its hybrid cloud and data management solutions. However, the company posted a net loss of $162.7 million, indicating ongoing cost pressures despite revenue growth. Operating cash flow was positive at $155.8 million, suggesting effective working capital management, while capital expenditures were modest at $10.1 million, aligning with its asset-light business model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.54 underscores its current lack of profitability, though its subscription-based model provides recurring revenue streams. Cloudera’s capital efficiency is supported by its ability to generate operating cash flow, but its negative net income highlights challenges in scaling profitability amid competitive and technological headwinds.

Balance Sheet And Financial Health

Cloudera’s balance sheet shows $298.7 million in cash and equivalents, providing liquidity, but total debt of $679.6 million raises leverage concerns. The company’s financial health is balanced by its cash generation capabilities, though its debt load could constrain flexibility if profitability does not improve.

Growth Trends And Dividend Policy

Cloudera’s growth is tied to enterprise demand for hybrid cloud data solutions, but its net loss suggests reinvestment is prioritized over shareholder returns. The company does not pay dividends, aligning with its focus on growth and market expansion in a capital-intensive industry.

Valuation And Market Expectations

With no disclosed market capitalization and a negative EPS, Cloudera’s valuation likely reflects investor skepticism about its path to profitability. The company’s beta of 1.11 indicates moderate volatility, in line with its sector peers.

Strategic Advantages And Outlook

Cloudera’s strengths lie in its hybrid cloud expertise and integrated data platforms, but its outlook depends on improving profitability and fending off competition. Strategic partnerships or acquisitions could enhance its position, though execution risks remain.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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