investorscraft@gmail.com

Intrinsic Value of Ceragon Networks Ltd. (CRNT)

Previous Close$2.43
Intrinsic Value
Upside potential
Previous Close
$2.43

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

Ceragon Networks Ltd. operates in the telecommunications equipment sector, specializing in high-capacity wireless backhaul solutions. The company provides innovative, cost-effective wireless transport systems that enable mobile operators and other service providers to deliver 5G, LTE, and other broadband services efficiently. Ceragon’s solutions are designed to address the growing demand for high-speed connectivity, particularly in emerging markets where fiber infrastructure is limited. Its proprietary technology, such as the IP-20 platform, offers scalable and flexible solutions that cater to diverse network requirements. The company serves a global clientele, including tier-1 mobile operators, internet service providers, and private network operators, positioning itself as a key player in the wireless backhaul market. Ceragon’s focus on R&D and strategic partnerships enhances its competitive edge, allowing it to capitalize on the rapid expansion of 5G networks worldwide. Its market position is further strengthened by its ability to deliver reliable, high-performance solutions that reduce operational costs for customers.

Revenue Profitability And Efficiency

Ceragon Networks reported revenue of $394.2 million for FY 2024, with net income of $24.1 million, reflecting a net margin of approximately 6.1%. Diluted EPS stood at $0.27, indicating improved profitability. Operating cash flow was $26.2 million, supported by efficient working capital management. Capital expenditures totaled $14.6 million, suggesting a balanced approach to reinvestment and operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate positive net income and operating cash flow despite competitive pressures. Ceragon’s capital efficiency is evident in its disciplined capex strategy, which aligns with its growth objectives. The absence of dividends allows for reinvestment in innovation and market expansion, enhancing long-term shareholder value.

Balance Sheet And Financial Health

Ceragon’s balance sheet shows $35.3 million in cash and equivalents, providing liquidity for near-term obligations. Total debt stands at $41.1 million, indicating a manageable leverage ratio. The company’s financial health appears stable, with sufficient resources to support ongoing operations and strategic initiatives without significant financial strain.

Growth Trends And Dividend Policy

Ceragon’s growth is driven by increasing demand for wireless backhaul solutions, particularly in 5G deployments. The company does not currently pay dividends, opting to reinvest earnings into R&D and global expansion. This strategy aligns with its focus on capturing market share in high-growth regions and technological advancements.

Valuation And Market Expectations

With a market capitalization derived from its share price and outstanding shares, Ceragon’s valuation reflects investor confidence in its growth potential. The company’s focus on 5G and emerging markets positions it favorably for future revenue expansion, though competitive pressures and macroeconomic factors remain key considerations.

Strategic Advantages And Outlook

Ceragon’s strategic advantages include its proprietary technology, global footprint, and strong customer relationships. The outlook is positive, supported by the ongoing 5G rollout and increasing demand for wireless backhaul solutions. However, execution risks and market competition could impact future performance. The company’s ability to innovate and adapt will be critical in maintaining its competitive position.

Sources

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