investorscraft@gmail.com

Intrinsic Value of ADTRAN Holdings, Inc. (ADTN)

Previous Close$8.76
Intrinsic Value
Upside potential
Previous Close
$8.76

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

ADTRAN Holdings, Inc. operates in the telecommunications equipment sector, specializing in fiber-optic and broadband access solutions. The company serves service providers, enterprises, and government entities with a portfolio that includes hardware, software, and services for network infrastructure. ADTRAN’s revenue model is driven by recurring service contracts, equipment sales, and software licensing, positioning it as a key player in next-generation network deployments. The company competes in a highly fragmented market dominated by larger rivals, leveraging its expertise in fiber-to-the-premises (FTTP) and software-defined networking (SDN) to differentiate itself. While ADTRAN holds a niche position in the U.S. and European markets, its growth is tied to the broader adoption of high-speed broadband and 5G backhaul solutions. The company’s focus on open, interoperable systems aligns with industry trends toward disaggregated networks, though its market share remains modest compared to global leaders like Nokia and Huawei.

Revenue Profitability And Efficiency

In FY 2024, ADTRAN reported revenue of $922.7 million but recorded a net loss of $450.9 million, reflecting operational challenges and competitive pressures. The diluted EPS of -$5.71 underscores profitability struggles, though operating cash flow of $103.1 million suggests some liquidity resilience. Capital expenditures of $32.5 million indicate moderate reinvestment, but the negative net income raises questions about cost structure efficiency.

Earnings Power And Capital Efficiency

ADTRAN’s earnings power is constrained by its net loss, with capital efficiency metrics likely under pressure. The company’s ability to generate positive operating cash flow despite losses hints at working capital management, but sustained profitability will require improved gross margins or reduced operating expenses. The absence of dividend payouts aligns with its current focus on preserving capital.

Balance Sheet And Financial Health

ADTRAN’s balance sheet shows $77.6 million in cash and equivalents against $215.5 million in total debt, indicating a leveraged position. The debt-to-equity ratio warrants monitoring, though operating cash flow provides some coverage. Shareholders’ equity is likely eroded by cumulative losses, necessitating careful liquidity management.

Growth Trends And Dividend Policy

Growth trends are muted given the FY 2024 net loss, though the telecom infrastructure sector offers long-term tailwinds. ADTRAN’s dividend policy remains suspended, prioritizing financial flexibility over shareholder returns. Future growth hinges on demand for fiber expansion and cost discipline.

Valuation And Market Expectations

The market likely prices ADTRAN at a discount due to its losses and leveraged balance sheet. Valuation multiples are suppressed, reflecting skepticism about near-term turnaround potential. Investor expectations center on margin improvement and debt reduction.

Strategic Advantages And Outlook

ADTRAN’s strategic advantages include its fiber-optic expertise and open-network solutions, but execution risks persist. The outlook depends on telecom capex cycles and competitive dynamics. Success requires scaling high-margin software offerings and stabilizing profitability.

Sources

Company filings, CIK 0000926282

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