investorscraft@gmail.com

Intrinsic ValueBlackBerry Limited (0R0P.L)

Previous Close£4.92
Intrinsic Value
Upside potential
Previous Close
£4.92

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BlackBerry Limited operates in the intelligent security software and services sector, catering primarily to enterprises and governments globally. The company’s business model revolves around three core segments: Cybersecurity, IoT, and Licensing and Other. Its Cybersecurity segment leverages AI and machine learning through products like BlackBerry Protect and BlackBerry Optics, offering endpoint protection and threat detection. The IoT segment, anchored by BlackBerry QNX, provides embedded systems for automotive and industrial applications, while Licensing monetizes its extensive patent portfolio. BlackBerry’s market position is defined by its legacy in secure communications and its pivot toward next-gen cybersecurity and IoT solutions. The company competes in a highly fragmented industry but differentiates itself through its AI-driven security suite and established reputation in regulated sectors like government and automotive. Despite challenges in transitioning from its hardware roots, BlackBerry has carved a niche in endpoint security and critical event management, though it faces stiff competition from larger players like Palo Alto Networks and CrowdStrike. Its focus on unified endpoint management and embedded systems positions it as a specialized player in high-growth markets.

Revenue Profitability And Efficiency

BlackBerry reported revenue of CAD 534.9 million for the fiscal year, reflecting its transition toward software-centric revenue streams. The company posted a net loss of CAD 79 million, with diluted EPS of -CAD 0.13, indicating ongoing challenges in achieving profitability. Operating cash flow stood at CAD 16.5 million, suggesting modest cash generation despite negative earnings. Capital expenditures were negligible, highlighting a capital-light model focused on software scalability.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by restructuring costs and competitive pressures in cybersecurity. Its capital efficiency is supported by low capex requirements, but margins are under pressure due to high R&D and sales costs. The IoT segment, particularly QNX, shows promise but has yet to offset declines in legacy licensing revenue.

Balance Sheet And Financial Health

BlackBerry maintains a solid liquidity position with CAD 266.7 million in cash and equivalents, against total debt of CAD 239 million. The balance sheet is relatively clean, with no significant near-term maturities. However, sustained losses could erode liquidity if not addressed. The absence of dividends aligns with its focus on reinvesting in growth initiatives.

Growth Trends And Dividend Policy

Growth is driven by cybersecurity and IoT, though revenue remains volatile. The company has discontinued dividends to prioritize R&D and acquisitions. Long-term trends hinge on adoption of its AI-driven security suite and expansion in automotive software, but execution risks persist.

Valuation And Market Expectations

With a market cap of CAD 3.34 billion, BlackBerry trades at a premium to its current revenue, reflecting investor optimism around its IoT and cybersecurity potential. The beta of 1.055 indicates moderate volatility, in line with tech peers. Market expectations are tempered by its inconsistent profitability.

Strategic Advantages And Outlook

BlackBerry’s strengths lie in its patent portfolio, AI-powered security solutions, and embedded systems expertise. The outlook depends on its ability to scale high-margin software revenue and penetrate automotive markets. Challenges include competition and macroeconomic headwinds, but its niche positioning offers long-term upside if execution improves.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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