investorscraft@gmail.com

Intrinsic ValueMandiant, Inc. (0QZY.L)

Previous Close£22.86
Intrinsic Value
Upside potential
Previous Close
£22.86

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

Mandiant, Inc. is a leading provider of cybersecurity solutions, specializing in threat intelligence, security validation, and managed services through its Mandiant Advantage SaaS platform. The company serves a diverse clientele, including telecommunications, financial services, healthcare, and government agencies, leveraging its frontline expertise to combat advanced cyber threats. Its multi-vendor XDR platform, Mandiant Advantage, integrates security automation and attack surface management, positioning the firm as a critical partner in enterprise cyber defense. Mandiant’s reputation is bolstered by its incident response and ransomware mitigation services, which are highly regarded in the industry. The company operates in the competitive cybersecurity software and services sector, where differentiation hinges on real-time threat intelligence and scalable solutions. Mandiant’s focus on cloud architecture, industrial control systems, and identity-first security further cements its niche expertise. With a global footprint and a strong presence in high-risk sectors, the firm is well-positioned to capitalize on growing demand for proactive cybersecurity measures.

Revenue Profitability And Efficiency

Mandiant reported revenue of $10.1 billion for FY 2023, with net income of $49.2 million, reflecting a diluted EPS of $0.12. Operating cash flow stood at $349.6 million, though capital expenditures of -$230.3 million indicate significant reinvestment. The firm’s profitability metrics suggest a balanced approach between growth and cost management, with its SaaS platform likely driving recurring revenue streams.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to monetize its cybersecurity expertise through high-margin services and subscription-based platforms. With no reported debt and $330.4 million in cash, Mandiant maintains strong capital efficiency, allowing flexibility for strategic investments or acquisitions in a rapidly evolving threat landscape.

Balance Sheet And Financial Health

Mandiant’s balance sheet is robust, with $330.4 million in cash and equivalents and no outstanding debt. This financial stability supports its operational agility and capacity to fund innovation. The absence of leverage reduces risk, though the negative capital expenditures signal ongoing investments in technology and infrastructure.

Growth Trends And Dividend Policy

While Mandiant’s revenue base is substantial, its growth trajectory is tied to the expanding cybersecurity market. The firm pays a dividend of $0.285 per share, indicating a commitment to shareholder returns, though its primary focus remains on reinvesting in its platform and services to sustain competitive advantage.

Valuation And Market Expectations

Given its niche expertise and recurring revenue model, Mandiant’s valuation likely reflects investor confidence in the cybersecurity sector’s long-term growth. The beta of 0.84 suggests moderate volatility relative to the market, aligning with its stable client base and essential service offerings.

Strategic Advantages And Outlook

Mandiant’s frontline intelligence and SaaS-driven solutions provide a defensible moat in the cybersecurity space. The firm’s outlook is positive, supported by increasing cyber threats and regulatory demands for enhanced security measures. Strategic partnerships and continuous platform enhancements will be critical to maintaining its leadership position.

Sources

Company filings, market data

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