investorscraft@gmail.com

Intrinsic Value of Cellebrite DI Ltd. (CLBT)

Previous Close$14.59
Intrinsic Value
Upside potential
Previous Close
$14.59

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

Cellebrite DI Ltd. operates in the digital intelligence and forensic technology sector, specializing in solutions for law enforcement, government agencies, and enterprises. The company’s core revenue model is driven by software licenses, subscriptions, and professional services, enabling clients to extract, analyze, and manage critical digital evidence. Cellebrite’s flagship products, such as UFED and Pathfinder, are widely recognized for their advanced capabilities in mobile device forensics and data analytics, positioning the firm as a leader in a niche but high-growth market. The company competes in a rapidly evolving industry where regulatory demands and cybersecurity threats are increasing the need for sophisticated investigative tools. Its strong relationships with global law enforcement agencies and a reputation for innovation reinforce its market position. However, the sector is also characterized by intense competition and technological obsolescence risks, requiring continuous R&D investment to maintain leadership.

Revenue Profitability And Efficiency

Cellebrite reported revenue of $401.2 million for FY 2024, reflecting its ability to monetize its digital intelligence solutions. However, the company posted a net loss of $283.0 million, with diluted EPS of -$1.35, indicating significant profitability challenges. Operating cash flow was positive at $132.2 million, suggesting operational efficiency despite the net loss, while capital expenditures were modest at $10.6 million.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight ongoing earnings challenges, likely tied to high operating costs or one-time expenses. However, robust operating cash flow signals underlying cash generation capability. Capital efficiency appears balanced, with limited capex relative to revenue, though further scrutiny of R&D and sales investments is warranted to assess long-term earnings potential.

Balance Sheet And Financial Health

Cellebrite maintains a solid liquidity position with $191.7 million in cash and equivalents, against minimal total debt of $10.9 million, indicating a strong balance sheet. The low leverage provides flexibility for strategic investments or weathering operational headwinds. Shareholders’ equity is likely pressured by accumulated losses, but the cash reserves mitigate near-term financial risks.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s market position suggests potential for expansion in digital forensics. Cellebrite does not pay dividends, aligning with its focus on reinvesting cash flows into growth initiatives. Future performance will depend on adoption of its solutions and ability to scale profitably in a competitive landscape.

Valuation And Market Expectations

With a market capitalization to be derived from share price and outstanding shares, Cellebrite’s valuation likely reflects its growth prospects rather than current profitability. Investors may price in expectations for margin improvement and market share gains, though the significant net loss warrants caution. Comparables in the cybersecurity and forensic tech space could provide additional context.

Strategic Advantages And Outlook

Cellebrite’s technological leadership and entrenched client relationships are key strategic advantages. The outlook hinges on its ability to innovate and capitalize on rising demand for digital forensics. Regulatory tailwinds and global security concerns could drive growth, but execution risks and competition remain critical factors to monitor.

Sources

Company filings, CIK 0001854587

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