investorscraft@gmail.com

Intrinsic ValueAngi Inc. (ANGI)

Previous Close$17.14
Intrinsic Value
Upside potential
Previous Close
$17.14

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

Angi Inc. operates a leading digital marketplace connecting homeowners with home service professionals across repair, maintenance, and renovation categories. The company generates revenue primarily through service fees, advertising, and membership subscriptions, leveraging its platform to match demand with qualified professionals. Positioned in the fragmented home services industry, Angi benefits from network effects, with its brand recognition and scale providing a competitive moat against regional and niche competitors. The platform’s dual-sided model fosters trust through reviews, verified profiles, and booking tools, enhancing user engagement. While facing competition from generalist platforms like Thumbtack and specialized contractors, Angi maintains a stronghold due to its comprehensive service offerings and data-driven matching algorithms. The company continues to expand its monetization strategies, including premium leads and SaaS tools for pros, reinforcing its role as a critical intermediary in the $500B+ home services market.

Revenue Profitability And Efficiency

Angi reported $1.19B in revenue for FY 2024, with net income of $36M, reflecting a margin of approximately 3%. Operating cash flow stood at $155.9M, supported by disciplined cost management. Capital expenditures of $50.5M indicate ongoing investments in platform technology and user acquisition. The diluted EPS of $0.07 suggests modest but positive earnings power, with scalability potential as fixed costs are leveraged over growing transaction volumes.

Earnings Power And Capital Efficiency

The company’s capital efficiency is underscored by its ability to convert 13.2% of revenue into operating cash flow, though net income margins remain thin. With no dividends, retained earnings are likely reinvested into growth initiatives. The balance between customer acquisition costs and lifetime value will be critical to improving returns, particularly as the platform seeks to deepen engagement among both homeowners and service providers.

Balance Sheet And Financial Health

Angi’s balance sheet shows $416.4M in cash and equivalents against $509.7M of total debt, indicating manageable leverage. The liquidity position provides flexibility for strategic investments or debt reduction. Absence of dividend payouts further preserves cash for operational needs. The debt-to-equity ratio, while not excessive, warrants monitoring given the cyclicality of home improvement spending.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by platform adoption and monetization improvements. The company does not pay dividends, prioritizing reinvestment in technology and market expansion. Future growth may hinge on international expansion, vertical integration, or acquisitions, though execution risks persist. User retention and average revenue per transaction will be key metrics to watch.

Valuation And Market Expectations

Trading at a P/E multiple reflective of its growth-adjusted profitability, Angi’s valuation aligns with peers in the digital marketplace sector. Market expectations likely center on margin expansion and market share gains, with potential upside from operational leverage. However, competitive pressures and macroeconomic sensitivity to housing trends could temper optimism.

Strategic Advantages And Outlook

Angi’s strengths lie in its brand equity, scalable platform, and data-driven matching capabilities. The outlook depends on sustaining user growth while improving monetization, particularly in higher-margin services. Macro headwinds, such as reduced discretionary spending on home projects, pose risks, but long-term trends toward outsourcing home services support a favorable industry backdrop.

Sources

Company filings (10-K), Bloomberg

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