investorscraft@gmail.com

Intrinsic ValueBlackBerry Limited (BB.SW)

Previous CloseCHF20.90
Intrinsic Value
Upside potential
Previous Close
CHF20.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BlackBerry Limited operates in the software infrastructure sector, specializing in intelligent security solutions for enterprises and governments. The company’s core revenue model is built on three segments: Cybersecurity, IoT, and Licensing. Its Cybersecurity segment leverages AI-driven solutions like BlackBerry Protect and BlackBerry Optics to offer endpoint protection and threat detection. The IoT segment, anchored by BlackBerry QNX, provides embedded systems for automotive and industrial applications, while Licensing monetizes its extensive patent portfolio. BlackBerry holds a niche but competitive position in enterprise security, particularly in regulated industries requiring high compliance standards. Its legacy in secure communications and recent pivot to AI-enhanced cybersecurity solutions position it as a trusted provider, though it faces stiff competition from larger players like Palo Alto Networks and CrowdStrike. The company’s focus on unified endpoint management and critical event solutions further diversifies its offerings, catering to a global clientele.

Revenue Profitability And Efficiency

BlackBerry reported revenue of CHF 534.9 million for the fiscal year ending February 2025, reflecting its transition from hardware to software-centric operations. The company posted a net loss of CHF 79 million, with diluted EPS at -CHF 0.13, indicating ongoing challenges in achieving profitability. Operating cash flow was CHF 16.5 million, supported by disciplined cost management, while capital expenditures totaled CHF 3.1 million, underscoring a lean investment approach.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by restructuring costs and competitive pressures in cybersecurity. However, its IoT segment, particularly BlackBerry QNX, shows promise with embedded system adoption in automotive markets. Capital efficiency is moderate, with limited capex but reliance on licensing revenue to offset losses in core operations. The absence of dividends aligns with its reinvestment strategy to fuel growth in high-margin software segments.

Balance Sheet And Financial Health

BlackBerry maintains a solid liquidity position with CHF 266.7 million in cash and equivalents, against total debt of CHF 239 million. The balance sheet reflects a prudent leverage profile, though recurring losses necessitate careful cash flow management. Its patent portfolio, with 38,000 global patents, provides additional monetization potential to bolster financial flexibility.

Growth Trends And Dividend Policy

Growth is driven by cybersecurity demand and IoT expansion, particularly in automotive software. Revenue trends highlight a shift toward recurring software sales, though profitability remains elusive. The company has suspended dividends to prioritize R&D and acquisitions, aligning with its long-term transformation into a pure-play software provider.

Valuation And Market Expectations

With a market cap of CHF 4.45 billion and a beta of 1.44, BlackBerry is viewed as a high-risk, high-reward play in cybersecurity and IoT. Investors anticipate margin improvement as software revenue scales, but skepticism persists due to its inconsistent earnings history and competitive headwinds.

Strategic Advantages And Outlook

BlackBerry’s strengths lie in its entrenched reputation for security and its QNX platform’s automotive adoption. The outlook hinges on executing its software pivot, though macroeconomic pressures and competition pose risks. Success in AI-driven cybersecurity and IoT partnerships could unlock value, but execution remains critical to reversing losses and sustaining growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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