investorscraft@gmail.com

Intrinsic ValueAmplitude, Inc. (AMPL)

Previous Close$11.07
Intrinsic Value
Upside potential
Previous Close
$11.07

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

Amplitude, Inc. operates in the rapidly evolving digital analytics sector, providing a cloud-based platform that enables businesses to track, analyze, and optimize user behavior across digital products. The company’s core revenue model is subscription-based, offering tiered solutions tailored to enterprises, mid-market firms, and SMBs. Its flagship product, Amplitude Analytics, helps clients derive actionable insights to enhance customer engagement, retention, and monetization, positioning the firm as a key player in the competitive customer data platform (CDP) space. Amplitude differentiates itself through its no-code approach, real-time data processing, and integrations with major tech stacks, appealing to product and growth teams. The company competes with legacy analytics providers and newer entrants by emphasizing ease of use, scalability, and advanced behavioral analytics. While the market is crowded, Amplitude has carved a niche by focusing on product-led growth strategies, serving high-profile clients across industries like technology, retail, and financial services. Its ability to adapt to privacy regulations and shifting digital trends will be critical in maintaining its market position.

Revenue Profitability And Efficiency

Amplitude reported revenue of $299.3 million for FY 2024, reflecting its growing subscription base. However, the company remains unprofitable, with a net loss of $94.3 million and diluted EPS of -$0.76. Operating cash flow was positive at $18.5 million, suggesting some operational efficiency, while capital expenditures were modest at $1.7 million, indicating a capital-light business model.

Earnings Power And Capital Efficiency

The company’s negative net income highlights ongoing challenges in achieving profitability, though its positive operating cash flow demonstrates an ability to generate cash from core operations. With minimal capital expenditures, Amplitude maintains capital efficiency, reinvesting primarily in product development and sales rather than heavy infrastructure.

Balance Sheet And Financial Health

Amplitude’s balance sheet shows $171.7 million in cash and equivalents, providing liquidity to fund operations and growth initiatives. Total debt is relatively low at $5.6 million, suggesting a conservative leverage profile. The absence of dividends aligns with its growth-focused strategy, prioritizing reinvestment over shareholder payouts.

Growth Trends And Dividend Policy

Revenue growth trends indicate market traction, but profitability remains elusive. The company does not pay dividends, consistent with its focus on scaling its platform and capturing market share in the competitive digital analytics space. Future growth will likely depend on expanding its enterprise customer base and upselling additional features.

Valuation And Market Expectations

The market appears to value Amplitude based on its growth potential rather than current profitability. Investors likely anticipate improved margins as the company scales, though competition and macroeconomic factors could impact valuation multiples. The lack of dividends reinforces expectations of continued reinvestment.

Strategic Advantages And Outlook

Amplitude’s strategic advantages include its product-led growth model, strong integrations, and focus on real-time analytics. However, profitability challenges and competitive pressures pose risks. The outlook hinges on its ability to monetize its platform effectively while navigating a dynamic regulatory and technological landscape.

Sources

Company filings, investor presentations

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