investorscraft@gmail.com

Intrinsic ValueArlo Technologies, Inc. (ARLO)

Previous Close$17.43
Intrinsic Value
Upside potential
Previous Close
$17.43

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

Arlo Technologies, Inc. operates in the smart home security industry, specializing in wire-free, cloud-based surveillance solutions. The company generates revenue primarily through hardware sales of security cameras and video doorbells, complemented by recurring subscription services for advanced features like AI-driven detection and cloud storage. Arlo differentiates itself with high-resolution, weather-resistant devices and a user-friendly ecosystem, targeting both residential and small business customers. The company competes in a rapidly growing but crowded market dominated by tech giants and niche players, leveraging its brand recognition and focus on innovation to maintain relevance. While not a market leader, Arlo holds a solid position in the premium segment, balancing affordability with advanced functionality. Its subscription model provides a steady revenue stream, though hardware sales remain cyclical and sensitive to consumer spending trends.

Revenue Profitability And Efficiency

Arlo reported $510.9 million in revenue for FY 2024, reflecting its ability to monetize both hardware and services. However, the company posted a net loss of $30.5 million, indicating ongoing challenges in achieving profitability despite revenue scale. Operating cash flow was positive at $51.3 million, suggesting effective working capital management, while capital expenditures were modest at $2.7 million, highlighting a capital-light model.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.31 underscores Arlo's struggle to translate top-line growth into bottom-line results. The company's capital efficiency is mixed, with positive operating cash flow but negative net income, indicating reinvestment needs or cost structure inefficiencies. The absence of dividends aligns with its growth-focused strategy, prioritizing R&D and market expansion over shareholder returns.

Balance Sheet And Financial Health

Arlo maintains a conservative balance sheet with $82.0 million in cash and equivalents against $18.4 million in total debt, providing liquidity and flexibility. The low debt level reduces financial risk, though the net loss position warrants monitoring. The company’s financial health appears stable in the short term, but sustained profitability will be critical for long-term viability.

Growth Trends And Dividend Policy

Arlo's growth is tied to the expanding smart home market, with subscription services likely driving future revenue stability. The company does not pay dividends, reinvesting cash flow into product development and customer acquisition. While hardware sales may fluctuate, recurring service revenue could support more predictable growth if retention rates improve.

Valuation And Market Expectations

The market likely prices Arlo as a speculative growth play, weighing its potential in the smart home sector against profitability challenges. Investors may focus on subscription growth and margin improvement as key value drivers, though competition and macroeconomic pressures could limit upside.

Strategic Advantages And Outlook

Arlo’s strengths include a strong brand in DIY security, a scalable cloud platform, and a diversified product portfolio. However, competition from larger tech firms and pricing pressures pose risks. The outlook hinges on execution in monetizing services and achieving sustained profitability, with innovation and customer retention being critical to long-term success.

Sources

Company filings (10-K), 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