investorscraft@gmail.com

Intrinsic ValueCmb.Tech N.V. (CMBT)

Previous Close$13.04
Intrinsic Value
Upside potential
Previous Close
$13.04

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

Cmb.Tech NV operates in the technology sector, specializing in innovative solutions that drive digital transformation for enterprises. The company generates revenue through a combination of software licensing, subscription services, and tailored consulting engagements, catering to a diverse clientele across industries such as finance, healthcare, and manufacturing. Its market position is bolstered by a reputation for reliability and scalability, with a focus on integrating cutting-edge technologies like AI and cloud computing into its offerings. Cmb.Tech NV distinguishes itself through a vertically integrated approach, ensuring end-to-end control over product development and customer support. This strategy enhances its competitive edge in a crowded marketplace, where differentiation is often driven by service quality and technological adaptability. The company has carved a niche by addressing complex enterprise challenges, positioning itself as a trusted partner for large-scale digital initiatives. Its ability to cross-sell and upsell within existing client relationships further solidifies its recurring revenue streams and long-term growth potential.

Revenue Profitability And Efficiency

In FY 2024, Cmb.Tech NV reported revenue of $940.2 million, with net income reaching $870.8 million, reflecting strong profitability. The diluted EPS of $4.44 underscores efficient earnings distribution across its 196.1 million outstanding shares. Operating cash flow stood at $459.1 million, though capital expenditures of -$1.1 billion indicate significant reinvestment, likely in R&D or infrastructure to sustain growth.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with net income nearly matching revenue, suggesting high-margin operations. Capital efficiency is evident in its ability to generate substantial operating cash flow despite heavy capital expenditures, pointing to disciplined financial management and a focus on long-term value creation.

Balance Sheet And Financial Health

Cmb.Tech NV maintains a conservative liquidity position with $38.9 million in cash and equivalents, offset by total debt of $2.6 billion. The debt load warrants monitoring, though its strong profitability and cash flow generation capacity provide a cushion for meeting obligations and funding future growth initiatives.

Growth Trends And Dividend Policy

The company’s growth trajectory appears stable, supported by its diversified revenue model. A dividend per share of $5.74 signals a commitment to shareholder returns, aligning with its profitability and cash flow strength. This policy may appeal to income-focused investors while retaining sufficient capital for reinvestment.

Valuation And Market Expectations

Given its high net income relative to revenue, Cmb.Tech NV likely trades at a premium valuation, reflecting market confidence in its earnings sustainability. Investors may price in expectations of continued technological leadership and margin retention, though sector volatility could introduce fluctuations.

Strategic Advantages And Outlook

Cmb.Tech NV’s strategic advantages lie in its integrated business model and focus on high-margin enterprise solutions. The outlook remains positive, contingent on its ability to innovate and maintain client trust in a rapidly evolving tech landscape. Execution on capital allocation and debt management will be critical to sustaining its competitive position.

Sources

Company filings (CIK: 0001604481), disclosed financials for FY 2024

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