investorscraft@gmail.com

Intrinsic ValueSplunk Inc. (0R09.L)

Previous Close£156.93
Intrinsic Value
Upside potential
Previous Close
£156.93

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Splunk Inc. operates in the software and cloud solutions sector, specializing in real-time data analytics and operational intelligence. The company's core revenue model is built on its Splunk Platform, which integrates data collection, indexing, search, and machine learning capabilities to deliver actionable insights for cybersecurity, IT operations, and observability. Splunk serves a diverse clientele, including enterprises and third-party developers, through direct sales and a robust partner ecosystem, positioning itself as a leader in data-driven decision-making tools. Splunk's market position is strengthened by its comprehensive suite of solutions, including Splunk Security, IT, and Observability offerings, which cater to the growing demand for automation and threat detection in hybrid cloud environments. The company differentiates itself through its extensible platform, enabling customization via APIs and SDKs, and its focus on scalability. Competing in the crowded technology services space, Splunk maintains relevance by addressing critical pain points in data visibility and operational efficiency, particularly for large-scale enterprises navigating digital transformation.

Revenue Profitability And Efficiency

Splunk reported revenue of $4.22 billion for FY 2024, with net income of $263.7 million, reflecting a return to profitability after prior restructuring efforts. Operating cash flow stood at $1.01 billion, underscoring strong cash generation capabilities, while capital expenditures remained modest at $22.7 million, indicating efficient asset utilization. The company's diluted EPS of $1.58 demonstrates improved earnings power.

Earnings Power And Capital Efficiency

Splunk's earnings recovery highlights its ability to monetize its platform effectively, with operating cash flow significantly exceeding net income, suggesting high-quality earnings. The company's capital-light model is evident in its low capex intensity, allowing for reinvestment in growth initiatives and debt management. Its scalable solutions contribute to margin expansion potential as revenue grows.

Balance Sheet And Financial Health

Splunk maintains a solid liquidity position with $1.64 billion in cash and equivalents, though its total debt of $3.26 billion warrants monitoring. The company's net debt position is manageable given its strong cash flow generation. With no dividend obligations, Splunk retains flexibility to allocate capital toward growth or debt reduction as needed.

Growth Trends And Dividend Policy

Splunk's growth is driven by increasing demand for its security and observability solutions, particularly in cloud environments. The company does not pay dividends, opting instead to reinvest cash flows into product development and market expansion. Its focus on recurring revenue through cloud subscriptions supports long-term revenue visibility.

Valuation And Market Expectations

With a market capitalization of $24.35 billion, Splunk trades at a premium reflective of its leadership in data analytics and growth potential. Investors appear to price in continued margin improvement and cloud adoption, though competitive pressures and execution risks remain key considerations. The company's beta of 1.003 suggests market-aligned volatility.

Strategic Advantages And Outlook

Splunk's strategic advantages lie in its comprehensive platform, strong ecosystem, and focus on high-growth areas like cybersecurity. The company is well-positioned to benefit from increasing data complexity across industries. Challenges include competition from larger cloud providers and the need to maintain innovation momentum. The outlook remains positive, assuming successful execution of its cloud transition and cost management initiatives.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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