investorscraft@gmail.com

Intrinsic ValueZendesk, Inc. (0M3F.L)

Previous Close£77.47
Intrinsic Value
Upside potential
Previous Close
£77.47

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zendesk, Inc. operates in the Software-as-a-Service (SaaS) industry, specializing in customer experience solutions. The company’s core revenue model is subscription-based, offering a suite of products including Zendesk Support, Chat, Talk, Guide, and Sell, which cater to customer service, sales, and engagement needs. Its flagship product, Zendesk Support, enables businesses to manage customer interactions across multiple channels, while complementary tools like Sunshine Conversations enhance messaging capabilities. Zendesk serves a global clientele, spanning enterprises and SMBs, with a strong presence in North America, Europe, and APAC. The company competes in the crowded CRM and customer support software market, differentiating itself through ease of use, scalability, and an integrated omnichannel approach. Its Zendesk Suite consolidates key functionalities, providing a unified platform for customer engagement. While facing competition from giants like Salesforce and HubSpot, Zendesk maintains a niche focus on mid-market businesses seeking agile, user-friendly solutions. The company’s emphasis on API-driven customization and developer tools further strengthens its appeal to tech-savvy organizations.

Revenue Profitability And Efficiency

Zendesk reported revenue of $5.78 billion for FY 2022, reflecting its strong subscription-based model. Net income stood at $141.2 million, with diluted EPS of $0.30, indicating modest profitability. Operating cash flow was robust at $1.33 billion, underscoring efficient cash generation from core operations. The absence of capital expenditures suggests a lean operational structure, typical of asset-light SaaS businesses.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by recurring revenue streams and high gross margins inherent to SaaS models. With no reported debt and $631.7 million in cash and equivalents, Zendesk maintains a strong liquidity position. The lack of debt enhances capital efficiency, allowing reinvestment into product development and market expansion without financial strain.

Balance Sheet And Financial Health

Zendesk’s balance sheet is healthy, with no debt and substantial cash reserves. This positions the company favorably for organic growth or strategic acquisitions. The absence of leverage reduces financial risk, while the strong operating cash flow supports ongoing liquidity needs. Shareholders’ equity is bolstered by retained earnings, reflecting consistent profitability.

Growth Trends And Dividend Policy

Zendesk’s growth is underpinned by increasing demand for cloud-based customer service solutions. The company does not pay dividends, instead prioritizing reinvestment in innovation and expansion. Shareholder returns are likely driven by capital appreciation, supported by revenue growth and margin improvements. The diluted EPS growth suggests scalable earnings potential.

Valuation And Market Expectations

The market values Zendesk based on its growth trajectory and SaaS multiples. With a beta of 0.89, the stock exhibits moderate volatility relative to the broader market. Investors likely focus on recurring revenue visibility and expansion into adjacent CRM segments, balancing growth prospects against competitive pressures.

Strategic Advantages And Outlook

Zendesk’s strategic advantages include its integrated product suite, strong developer ecosystem, and focus on mid-market scalability. The outlook remains positive, driven by digital transformation trends and increasing adoption of omnichannel customer engagement tools. However, competition and macroeconomic pressures on SaaS spending could pose challenges. The company’s asset-light model and cash-rich position provide flexibility to navigate uncertainties.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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