Data is not available at this time.
VMware, Inc. is a leading provider of multi-cloud and virtualization software solutions, serving enterprises globally with a focus on modern applications, cloud infrastructure, networking, and security. The company’s core revenue model is built on software licensing, subscriptions, and services, with offerings like VMware vSphere, vSAN, and NSX forming the backbone of its hybrid and multi-cloud platforms. VMware’s Tanzu portfolio further strengthens its position in application modernization, catering to enterprises transitioning to cloud-native architectures. Operating in the highly competitive software services sector, VMware differentiates itself through deep integration capabilities, strategic alliances (notably with Amazon Web Services), and a comprehensive suite of solutions that address critical IT infrastructure needs. Its market leadership in virtualization and cloud management is reinforced by a robust partner ecosystem, including distributors, resellers, and system integrators. The company’s ability to deliver scalable, secure, and interoperable solutions positions it as a trusted partner for enterprises navigating digital transformation.
VMware reported revenue of $13.35 billion for FY 2023, reflecting its strong market presence and recurring revenue streams. Net income stood at $1.31 billion, with diluted EPS of $3.09, indicating solid profitability. Operating cash flow was robust at $4.3 billion, supported by efficient working capital management, while capital expenditures were modest at -$450 million, underscoring the asset-light nature of its software business.
The company’s earnings power is evident in its ability to generate substantial operating cash flow relative to net income, highlighting efficient operations. VMware’s capital efficiency is further demonstrated by its high-margin software business, which requires minimal reinvestment compared to capital-intensive industries. The strategic focus on subscription and SaaS models is likely to enhance recurring revenue and improve long-term capital allocation.
VMware maintains a strong balance sheet with $5.1 billion in cash and equivalents, providing liquidity for strategic initiatives. However, total debt of $11.29 billion indicates leveraged positioning, though this is manageable given the company’s cash flow generation. The absence of dividends suggests a focus on reinvestment or debt reduction, aligning with its growth-oriented strategy.
VMware’s growth is driven by demand for hybrid and multi-cloud solutions, with its Tanzu and NSX portfolios gaining traction. The company does not pay dividends, opting instead to reinvest in innovation and strategic acquisitions. This aligns with its focus on expanding its cloud-native and security offerings to capture long-term market opportunities.
With a market capitalization of $58.54 billion, VMware trades at a premium reflective of its leadership in cloud infrastructure and virtualization. Investors likely price in continued growth in multi-cloud adoption and the scalability of its software-centric model, though competitive pressures and integration risks post-acquisition by Broadcom may influence future valuations.
VMware’s strategic advantages lie in its entrenched position in enterprise IT, deep product integration, and partnerships with major cloud providers. The outlook remains positive as businesses prioritize hybrid cloud and digital transformation, though execution risks and competitive dynamics in the software sector warrant monitoring. The company’s innovation pipeline and alignment with industry trends position it for sustained relevance.
10-K, investor presentations, Bloomberg
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |