investorscraft@gmail.com

Intrinsic ValuePure Storage, Inc. (0KSA.L)

Previous Close£70.72
Intrinsic Value
Upside potential
Previous Close
£70.72

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

Pure Storage, Inc. operates in the competitive data storage technology sector, specializing in high-performance, all-flash storage solutions. The company's core revenue model is built on a mix of hardware sales, subscription services, and cloud-based offerings, including its flagship Purity software, which enhances data management across block, file, and object storage. Pure Storage differentiates itself through its Evergreen Storage subscription model, which provides customers with non-disruptive upgrades and a pay-as-you-go approach, reducing total cost of ownership. Its product portfolio, including FlashArray, FlashBlade, and Portworx, targets enterprise workloads, AI infrastructure, and cloud-native applications, positioning it as a key player in modern data-centric environments. The company competes with established players like Dell EMC and NetApp by emphasizing scalability, efficiency, and sustainability in data storage. Its focus on hybrid and multi-cloud solutions aligns with industry trends, reinforcing its relevance in a rapidly evolving market.

Revenue Profitability And Efficiency

Pure Storage reported revenue of $3.17 billion for the fiscal year ending 2025, with net income of $106.7 million, reflecting a margin of approximately 3.4%. Operating cash flow stood at $753.6 million, indicating strong cash generation, while capital expenditures of $226.7 million suggest ongoing investment in growth. The company's ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of $0.31 highlights modest but positive earnings power. The company's capital efficiency is evident in its ability to fund operations and growth internally, supported by robust operating cash flow. Pure Storage's subscription-based model contributes to recurring revenue streams, enhancing predictability and long-term earnings stability.

Balance Sheet And Financial Health

Pure Storage maintains a solid balance sheet with $723.6 million in cash and equivalents against total debt of $281.2 million, indicating a healthy liquidity position. The low debt-to-equity ratio suggests prudent financial management, reducing leverage risk. The company's financial health is further supported by positive operating cash flow, providing flexibility for strategic initiatives.

Growth Trends And Dividend Policy

Pure Storage exhibits growth potential through its focus on cloud-native and AI-driven storage solutions. The company does not pay dividends, reinvesting cash flow into R&D and market expansion. This aligns with its growth-oriented strategy, prioritizing scalability and technological innovation over shareholder payouts in the near term.

Valuation And Market Expectations

With a market capitalization of $18.1 billion, Pure Storage trades at a premium, reflecting investor confidence in its growth trajectory. A beta of 1.056 indicates moderate volatility relative to the market. The valuation suggests expectations of continued expansion in the enterprise storage sector, driven by demand for efficient, scalable solutions.

Strategic Advantages And Outlook

Pure Storage's strategic advantages lie in its software-defined storage architecture and subscription-based model, which foster customer loyalty and recurring revenue. The company is well-positioned to capitalize on trends like hybrid cloud adoption and AI infrastructure demand. However, competition from larger incumbents and rapid technological shifts pose risks. The outlook remains positive, contingent on execution and innovation.

Sources

Company filings, financial statements, and 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