investorscraft@gmail.com

Intrinsic ValueCSG Systems International, Inc. (CSGS)

Previous Close$64.67
Intrinsic Value
Upside potential
Previous Close
$64.67

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

CSG Systems International, Inc. operates as a leading provider of revenue management and customer experience solutions, primarily serving the telecommunications, media, and financial services industries. The company’s core offerings include billing, payments, and digital monetization platforms, which enable clients to streamline operations and enhance customer engagement. CSG’s solutions are critical for businesses managing complex subscription-based models, positioning it as a trusted partner in an increasingly digital and service-oriented economy. The company differentiates itself through scalable, cloud-native technologies that cater to both large enterprises and emerging disruptors, ensuring adaptability in a rapidly evolving market. Its deep industry expertise and global footprint reinforce its competitive edge, particularly in North America and select international markets. CSG’s focus on innovation and customer-centric solutions allows it to maintain a stronghold in niche segments, despite competition from larger SaaS providers.

Revenue Profitability And Efficiency

CSG reported revenue of $1.20 billion for FY 2024, with net income of $86.9 million, reflecting a net margin of approximately 7.3%. Diluted EPS stood at $3.03, demonstrating steady profitability. Operating cash flow was robust at $135.7 million, though capital expenditures of $22.4 million indicate moderate reinvestment needs. The company’s ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by recurring revenue streams from its SaaS-based platforms, which provide stability. With $161.8 million in cash and equivalents, CSG maintains liquidity, though its total debt of $574.6 million suggests a leveraged balance sheet. The firm’s capital efficiency is evident in its ability to fund dividends and operations while managing debt obligations.

Balance Sheet And Financial Health

CSG’s balance sheet shows $161.8 million in cash against $574.6 million in total debt, indicating a net debt position of $412.8 million. The company’s financial health is manageable, given its consistent cash flow generation. Shareholders’ equity appears stable, with no immediate solvency concerns, though leverage metrics warrant monitoring in a rising interest rate environment.

Growth Trends And Dividend Policy

Growth trends are modest, with revenue stability but limited explosive expansion. The company’s dividend policy, evidenced by a $0.94 per share payout, reflects a commitment to returning capital to shareholders. While not a high-growth play, CSG’s reliable cash flows support its dividend, appealing to income-focused investors.

Valuation And Market Expectations

Trading at a P/E ratio derived from its $3.03 EPS, CSG’s valuation aligns with mid-cap tech service providers. Market expectations likely hinge on its ability to sustain margins and expand its SaaS offerings. The stock’s performance may depend on execution in digital transformation trends.

Strategic Advantages And Outlook

CSG’s strategic advantages lie in its niche expertise and recurring revenue model. The outlook remains stable, with opportunities in cloud migration and digital payments. However, competition and debt levels pose risks. The company’s focus on innovation and customer retention will be critical to long-term success.

Sources

10-K filing, company investor relations

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