investorscraft@gmail.com

Intrinsic ValueGuidewire Software, Inc. (0J1G.L)

Previous Close£145.06
Intrinsic Value
Upside potential
Previous Close
£145.06

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

Guidewire Software, Inc. is a leading provider of software solutions tailored for the property and casualty (P&C) insurance industry. The company’s core offerings include Guidewire InsuranceSuite, a comprehensive platform encompassing PolicyCenter, BillingCenter, and ClaimCenter applications, which streamline policy management, billing, and claims processing. Additionally, Guidewire InsuranceNow delivers cloud-based functionality, catering to insurers seeking scalable, modern infrastructure. The company also provides specialized tools like Rating Management, Reinsurance Management, and Predictive Analytics, enabling insurers to optimize pricing, reinsurance strategies, and risk assessment. Guidewire’s market position is strengthened by its focus on digital engagement, leveraging solutions like Digital Engagement Applications and integrations with Salesforce to enhance customer and agent interactions. Operating in the competitive software services sector, Guidewire differentiates itself through deep industry expertise, modular product design, and a commitment to innovation, serving a global clientele of insurers navigating complex regulatory and technological demands.

Revenue Profitability And Efficiency

Guidewire reported revenue of $980.5 million for the fiscal year ending July 2024, reflecting its strong market presence in the P&C insurance software space. Despite a net loss of $6.1 million, the company generated robust operating cash flow of $195.7 million, indicating efficient cash conversion from operations. Capital expenditures were modest at $6.4 million, suggesting disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.07 highlights near-term profitability challenges, though its operating cash flow demonstrates underlying earnings potential. Guidewire’s capital efficiency is evident in its ability to fund operations and innovation while maintaining a lean capital expenditure profile, supported by its recurring revenue model and scalable cloud offerings.

Balance Sheet And Financial Health

Guidewire maintains a solid liquidity position with $548.0 million in cash and equivalents, providing flexibility for strategic investments. Total debt stands at $442.9 million, resulting in a manageable leverage profile. The balance sheet reflects a prudent financial strategy, balancing growth investments with liquidity preservation.

Growth Trends And Dividend Policy

Guidewire’s growth is driven by demand for digital transformation in the P&C insurance sector, with its cloud-native solutions gaining traction. The company does not pay dividends, reinvesting cash flows into product development and market expansion to sustain long-term growth.

Valuation And Market Expectations

With a market capitalization of $17.5 billion, Guidewire trades at a premium, reflecting investor confidence in its leadership position and growth prospects in the insurance software market. The beta of 1.19 suggests moderate sensitivity to broader market movements.

Strategic Advantages And Outlook

Guidewire’s deep industry expertise, modular product architecture, and focus on innovation position it well to capitalize on insurers’ increasing reliance on digital solutions. The company’s outlook remains positive, supported by secular trends toward cloud adoption and data-driven underwriting in the P&C insurance sector.

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