investorscraft@gmail.com

Intrinsic ValueZuora, Inc. (0XL5.L)

Previous Close£10.02
Intrinsic Value
Upside potential
Previous Close
£10.02

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

Zuora, Inc. operates in the Software-as-a-Service (SaaS) industry, specializing in subscription management solutions for businesses transitioning to recurring revenue models. The company's core platform, Zuora Central, integrates billing, revenue recognition, payments, and quoting functionalities, serving industries ranging from media to manufacturing. Its modular products—Zuora Billing, Revenue, CPQ, and Collect—address complex subscription lifecycle needs, positioning Zuora as a leader in the subscription economy infrastructure. The firm competes with legacy ERP providers and vertical-specific solutions, differentiating itself through automation, scalability, and API-first architecture. Zuora's partnerships with systems integrators and consultancies enhance its enterprise reach, though it faces pricing pressure from broader financial software suites expanding into subscription management. The company targets mid-market and large enterprises undergoing digital transformation, with a focus on global expansion and platform stickiness through usage-based pricing.

Revenue Profitability And Efficiency

Zuora reported $431.7 million in revenue for FY2024, reflecting its SaaS-based recurring revenue model. The company posted a net loss of $68.2 million, with negative operating cash flow of $18.8 million, indicating ongoing investments in growth. Capital expenditures of $10 million suggest moderate infrastructure reinvestment, typical for cloud software firms scaling operations.

Earnings Power And Capital Efficiency

With a diluted EPS of -$0.49, Zuora's earnings remain pressured by R&D and sales/marketing costs inherent to its growth phase. The negative operating cash flow-to-revenue ratio (-4.3%) underscores operational inefficiencies, though this is common among SaaS companies prioritizing customer acquisition over near-term profitability.

Balance Sheet And Financial Health

Zuora maintains $256.1 million in cash against $396.6 million of total debt, presenting a leveraged but manageable position. The 1.5x debt-to-cash ratio suggests adequate liquidity, though dependence on future cash flows to service obligations warrants monitoring given persistent operating losses.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed in the provided data, but the absence of dividends aligns with Zuora's focus on reinvesting capital into platform development and market expansion. The company's strategy emphasizes land-and-expand within its customer base rather than shareholder distributions.

Valuation And Market Expectations

At a $1.09 billion market cap, Zuora trades at ~2.5x trailing revenue, a premium to legacy software firms but discounted versus high-growth SaaS peers. The 1.67 beta reflects heightened volatility expectations as investors weigh its subscription economy leadership against execution risks.

Strategic Advantages And Outlook

Zuora's first-mover advantage in subscription management provides network effects as customer ecosystems expand. However, macroeconomic pressures on SaaS spending and competition from vertically integrated solutions pose challenges. Success hinges on upselling automation modules and achieving operating leverage as the platform matures.

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