investorscraft@gmail.com

Intrinsic ValueAllot Ltd. (ALLT)

Previous Close$9.83
Intrinsic Value
Upside potential
Previous Close
$9.83

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

Allot Ltd. operates in the cybersecurity and network intelligence sector, specializing in advanced traffic management and threat detection solutions. The company provides cloud-based and on-premise software platforms that enable service providers and enterprises to optimize bandwidth, enhance security, and monetize network usage. Its flagship offerings include DDoS protection, IoT security, and subscriber-aware traffic steering, catering primarily to telecom operators and large-scale enterprises. Allot competes in a fragmented but rapidly growing market, where demand for real-time network analytics and security is driven by increasing cyber threats and 5G adoption. The company differentiates itself through deep packet inspection (DPI) technology and AI-driven behavioral analysis, positioning as a niche player with strong technical expertise. However, it faces intense competition from larger cybersecurity vendors and must continuously innovate to maintain relevance in an evolving landscape.

Revenue Profitability And Efficiency

Allot reported revenue of $92.2 million for the period, reflecting its mid-scale position in the cybersecurity market. The company posted a net loss of $5.9 million, with diluted EPS of -$0.15, indicating ongoing profitability challenges. Operating cash flow was positive at $4.8 million, while capital expenditures totaled $2.1 million, suggesting moderate reinvestment needs relative to its cash generation.

Earnings Power And Capital Efficiency

The negative net income highlights Allot's struggle to translate revenue into sustainable earnings, though its positive operating cash flow demonstrates some ability to fund operations. The company's capital efficiency appears constrained by its niche market focus and R&D requirements in a competitive sector. Its ability to scale profitably will depend on operational leverage and cost management.

Balance Sheet And Financial Health

Allot maintains $16.1 million in cash and equivalents against $46.3 million in total debt, indicating a leveraged position with limited liquidity buffers. The debt load may constrain financial flexibility, particularly given the company's current unprofitability. Investors should monitor covenant compliance and refinancing risks as key balance sheet considerations.

Growth Trends And Dividend Policy

Allot operates in growth markets but has yet to demonstrate consistent top-line expansion or margin improvement. The company does not pay dividends, consistent with its focus on reinvesting limited resources into product development and market expansion. Future growth prospects hinge on successful commercialization of its security solutions and potential partnerships with telecom providers.

Valuation And Market Expectations

The market appears to price Allot as a speculative growth story, with valuation likely reflecting both its technological capabilities and execution risks. Investors seem to be balancing the company's niche expertise against its challenged profitability and competitive pressures in the cybersecurity space.

Strategic Advantages And Outlook

Allot's deep packet inspection technology provides a technical edge in network security analytics, but scaling this advantage remains challenging. The outlook depends on securing larger telecom contracts and demonstrating path to profitability. Success may require strategic partnerships or niche consolidation as the cybersecurity market continues to mature and segment.

Sources

Company filings, CIK 0001365767

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