Previous Close | $14.59 |
Intrinsic Value | $25.90 |
Upside potential | +78% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, CIK 0001854587
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |