Previous Close | $28.78 |
Intrinsic Value | $139.26 |
Upside potential | +384% |
Data is not available at this time.
Braze, Inc. operates in the customer engagement platform sector, providing cloud-based solutions that enable brands to orchestrate personalized marketing campaigns across multiple channels. The company’s core revenue model is subscription-based, leveraging its proprietary AI-driven analytics to help businesses optimize customer interactions in real time. Braze serves a diverse clientele, including enterprises in e-commerce, media, and financial services, positioning itself as a leader in the high-growth customer data platform (CDP) market. The company differentiates itself through seamless integrations with major tech ecosystems, scalability, and a focus on delivering measurable ROI for clients. Its competitive edge lies in its ability to process vast datasets to drive hyper-targeted messaging, making it a preferred choice for brands prioritizing customer retention and lifetime value. As digital transformation accelerates, Braze is well-placed to capitalize on the increasing demand for sophisticated, data-driven marketing tools.
Braze reported revenue of $593.4 million for FY 2025, reflecting strong top-line growth. However, the company remains unprofitable, with a net loss of $103.7 million and diluted EPS of -$1.02. Operating cash flow was positive at $36.7 million, suggesting improving cash generation despite ongoing investments in growth. Capital expenditures totaled $13.2 million, indicating moderate reinvestment needs relative to revenue.
The company’s negative net income highlights its growth-focused strategy, prioritizing market expansion over near-term profitability. Positive operating cash flow demonstrates Braze’s ability to convert revenue into cash, albeit with significant operating leverage yet to be realized. Capital efficiency metrics remain under pressure as the company scales its platform and invests in R&D to maintain technological leadership.
Braze maintains a solid liquidity position with $83.1 million in cash and equivalents, though total debt of $87.4 million suggests a leveraged balance sheet. The absence of dividends aligns with its growth-stage profile. Shareholder equity is likely under pressure given cumulative losses, but the company’s subscription model provides recurring revenue visibility to support debt obligations.
Revenue growth trends indicate robust demand for Braze’s platform, though profitability remains elusive. The company does not pay dividends, reinvesting cash flows into product development and global expansion. Its focus on upmarket enterprises and cross-selling additional modules could drive higher average revenue per user (ARPU) over time, supporting long-term margin improvement.
Braze’s valuation likely reflects investor confidence in its market position and growth trajectory, despite current losses. The stock’s performance hinges on execution toward profitability and sustained revenue expansion. Market expectations appear optimistic, pricing in significant future cash flows from its subscription-based model and potential margin expansion as scale benefits materialize.
Braze’s strategic advantages include its AI-powered platform, strong brand affinity among enterprise clients, and a land-and-expand sales motion. The outlook depends on its ability to maintain technological differentiation while improving unit economics. Macroeconomic headwinds in tech spending pose risks, but secular tailwinds in digital marketing and customer engagement could sustain growth if execution remains strong.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |