investorscraft@gmail.com

Intrinsic ValueFive9, Inc. (0TMV.L)

Previous Close£17.57
Intrinsic Value
Upside potential
Previous Close
£17.57

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

Five9, Inc. operates as a leading provider of cloud-based contact center software, serving a diverse clientele across industries such as banking, healthcare, and technology. The company’s platform integrates omnichannel communication tools—including voice, video, chat, and social media—enhancing customer engagement through AI-driven solutions like natural language processing and speech recognition. By focusing on scalability and automation, Five9 caters to both enterprise and mid-market customers, positioning itself as a key player in the rapidly growing cloud contact center market. Its API-driven architecture allows seamless integration with third-party CRM and workforce optimization tools, reinforcing its value proposition for businesses prioritizing digital transformation. Competing against legacy on-premise systems and newer cloud rivals, Five9 differentiates through reliability, innovation, and a subscription-based revenue model that ensures recurring income. The company’s global footprint and partnerships with major cloud providers further solidify its market presence, though it faces intensifying competition from unified communications platforms expanding into contact center solutions.

Revenue Profitability And Efficiency

Five9 reported revenue of $1.04 billion for FY 2024, reflecting robust demand for its cloud solutions. However, net income remained negative at -$12.8 million, with diluted EPS of -$0.17, indicating ongoing investments in growth. Operating cash flow of $143.2 million underscores healthy cash generation, though capital expenditures of -$42.4 million suggest continued infrastructure and R&D spending.

Earnings Power And Capital Efficiency

The company’s negative net income highlights its growth-oriented strategy, prioritizing market expansion over short-term profitability. Operating cash flow demonstrates the underlying strength of its subscription model, but high R&D and sales costs weigh on margins. Capital efficiency is moderated by debt levels, though recurring revenue streams provide stability.

Balance Sheet And Financial Health

Five9 holds $362.5 million in cash and equivalents, against total debt of $1.23 billion, reflecting leveraged growth. The debt load is manageable given its cash flow, but investors should monitor leverage ratios. Absence of dividends aligns with reinvestment priorities.

Growth Trends And Dividend Policy

Revenue growth is driven by cloud adoption and cross-selling AI tools, though profitability lags. The company retains all earnings for expansion, with no dividend payouts, typical for high-growth tech firms. Customer acquisition and international expansion remain key focus areas.

Valuation And Market Expectations

With a market cap of $2.04 billion and a beta of 1.23, Five9 is priced for growth, trading at a premium to earnings. Investors likely anticipate margin improvement as scale benefits materialize, though competition risks persist.

Strategic Advantages And Outlook

Five9’s cloud-native platform and AI integrations provide a competitive edge in a fragmented market. Long-term success hinges on sustaining innovation, managing debt, and capturing enterprise demand. Macroeconomic headwinds could pressure spending, but secular tailwinds in cloud migration support optimism.

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