investorscraft@gmail.com

Intrinsic ValueAudioCodes Ltd. (AUDC)

Previous Close$8.35
Intrinsic Value
Upside potential
Previous Close
$8.35

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

AudioCodes Ltd. operates in the telecommunications equipment industry, specializing in advanced voice networking and digital media technologies. The company generates revenue primarily through the sale of hardware devices, software solutions, and cloud-based services that enable voice over IP (VoIP), unified communications, and contact center applications. Its products cater to enterprises, service providers, and OEM partners, positioning AudioCodes as a key enabler of modern communication infrastructure. The company competes in a dynamic sector dominated by large players like Cisco and Avaya, but it maintains a niche focus on high-performance, cost-effective solutions. AudioCodes has carved out a strong reputation for reliability and innovation, particularly in session border controllers and media processing technologies. Its hybrid approach—supporting both on-premises and cloud deployments—allows it to address diverse customer needs in an evolving market where digital transformation is accelerating demand for flexible communication tools.

Revenue Profitability And Efficiency

AudioCodes reported revenue of $242.2 million for FY 2024, with net income of $15.3 million, reflecting a net margin of approximately 6.3%. The company generated $35.3 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures totaled $24.3 million, suggesting ongoing investments in innovation and infrastructure to support its product roadmap and market expansion efforts.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.50, indicating modest but stable earnings power. The company's ability to maintain profitability in a competitive landscape underscores its disciplined cost management and focus on high-margin software and services. Operating cash flow coverage of capital expenditures appears healthy, supporting reinvestment without straining liquidity.

Balance Sheet And Financial Health

AudioCodes maintains a conservative balance sheet with $58.7 million in cash and equivalents against $36.5 million in total debt, providing a comfortable liquidity cushion. The low leverage ratio suggests financial flexibility, though the company's moderate scale in a capital-intensive industry warrants careful monitoring of R&D and go-to-market investments.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company's hybrid cloud/on-premises strategy aligns with broader industry trends. AudioCodes pays a dividend of $0.36 per share, offering a yield that may appeal to income-focused investors, though the payout ratio leaves room for reinvestment given current earnings levels.

Valuation And Market Expectations

The market appears to price AudioCodes as a stable niche player rather than a high-growth disruptor, with valuation metrics likely reflecting its modest profitability and specialized positioning. Investor expectations seem calibrated to steady execution rather than rapid expansion, given the mature nature of its core markets.

Strategic Advantages And Outlook

AudioCodes' deep expertise in voice technologies and hybrid deployment models provides differentiation in a consolidating industry. The outlook hinges on its ability to capitalize on cloud migration trends while defending its on-premises installed base. Success will depend on sustained innovation and partnerships in the UCaaS and contact center markets.

Sources

Company filings (CIK 0001086434), press releases

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