investorscraft@gmail.com

Intrinsic ValueBackblaze, Inc. (BLZE)

Previous Close$9.45
Intrinsic Value
Upside potential
Previous Close
$9.45

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

Backblaze, Inc. operates in the cloud storage and data backup industry, providing scalable, cost-effective solutions for businesses and individual users. The company generates revenue primarily through subscription-based services, including its flagship Backblaze B2 Cloud Storage and Computer Backup offerings. These services cater to a diverse clientele, from small businesses to enterprises, emphasizing affordability, reliability, and ease of use. Backblaze differentiates itself by offering transparent pricing and unlimited storage options, which appeal to cost-conscious customers. The company competes in a highly fragmented market dominated by tech giants like Amazon Web Services and Google Cloud, but it has carved out a niche by focusing on simplicity and customer-centric features. Its market position is bolstered by strong brand recognition among SMBs and tech-savvy consumers, though it faces challenges in scaling against larger competitors with deeper resources. Backblaze’s strategy includes continuous innovation in storage efficiency and expanding its partner ecosystem to enhance integration capabilities.

Revenue Profitability And Efficiency

Backblaze reported revenue of $127.6 million for FY 2024, reflecting its growing subscriber base and recurring revenue model. However, the company remains unprofitable, with a net loss of $48.5 million and diluted EPS of -$1.11. Operating cash flow was positive at $12.5 million, indicating some operational efficiency, though capital expenditures of $1.7 million suggest moderate reinvestment needs.

Earnings Power And Capital Efficiency

The company’s negative net income highlights ongoing challenges in achieving profitability despite revenue growth. Backblaze’s capital efficiency is constrained by its competitive pricing strategy and the need to invest in infrastructure to support scalability. The positive operating cash flow suggests some ability to fund operations internally, but sustained losses may require additional capital to fuel expansion.

Balance Sheet And Financial Health

Backblaze’s balance sheet shows $45.8 million in cash and equivalents, providing liquidity to support near-term operations. Total debt stands at $46.3 million, resulting in a near-neutral net debt position. The company’s financial health appears manageable, but its lack of profitability and reliance on subscription revenue could pose risks if growth slows or customer churn increases.

Growth Trends And Dividend Policy

Backblaze’s growth is driven by increasing adoption of its cloud storage solutions, though profitability remains elusive. The company does not pay dividends, reinvesting cash flow into growth initiatives. Future trends will depend on its ability to scale efficiently and compete against larger players while maintaining its value proposition.

Valuation And Market Expectations

The market likely values Backblaze based on its growth potential in the cloud storage sector rather than current profitability. Investors may focus on subscriber metrics and revenue growth, though the company’s high burn rate and competitive pressures could temper long-term expectations.

Strategic Advantages And Outlook

Backblaze’s strategic advantages include its user-friendly platform, transparent pricing, and strong brand loyalty. However, the outlook is mixed, as the company must balance growth investments with a path to profitability. Success will hinge on expanding its enterprise footprint and improving operational leverage in a crowded market.

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