investorscraft@gmail.com

Intrinsic ValueVMware, Inc. (0LQO.L)

Previous Close£142.83
Intrinsic Value
Upside potential
Previous Close
£142.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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