investorscraft@gmail.com

Intrinsic ValueCitrix Systems, Inc. (CTX.DE)

Previous Close106.32
Intrinsic Value
Upside potential
Previous Close
106.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Citrix Systems, Inc. operates as a leading enterprise software company specializing in workspace, application delivery, and security solutions. The company’s core revenue model is driven by subscription-based and perpetual licensing of its software, complemented by professional services, including consulting and training. Citrix serves a diverse clientele across healthcare, financial services, technology, manufacturing, and government sectors, leveraging a global network of resellers, distributors, and system integrators. Its flagship products, such as Citrix Workspace and Citrix Virtual Apps and Desktops, enable secure remote work and digital collaboration, positioning the company as a key player in the hybrid work revolution. Citrix’s analytics and security solutions, including Citrix Secure Internet Access and Citrix ADC, further solidify its competitive edge in the application delivery and Zero Trust security markets. The company’s strong brand recognition and deep industry relationships underscore its market leadership in enterprise digital workspace solutions.

Revenue Profitability And Efficiency

In FY 2021, Citrix reported revenue of €3.22 billion, with net income of €307.5 million, reflecting a net margin of approximately 9.6%. The company generated €671.7 million in operating cash flow, demonstrating robust cash conversion efficiency. Capital expenditures were modest at €95.6 million, indicating a capital-light business model with scalable software offerings.

Earnings Power And Capital Efficiency

Citrix’s diluted EPS stood at €2.44, supported by stable recurring revenue streams from its subscription and licensing model. The company’s ability to maintain profitability despite competitive pressures highlights its pricing power and operational efficiency. Its capital allocation strategy prioritizes reinvestment in R&D and strategic acquisitions to enhance product offerings.

Balance Sheet And Financial Health

Citrix held €514 million in cash and equivalents, against total debt of €3.49 billion, reflecting a leveraged but manageable balance sheet. The debt load is offset by strong cash flow generation, providing flexibility for debt servicing and potential shareholder returns.

Growth Trends And Dividend Policy

Citrix’s growth is underpinned by increasing demand for remote work solutions, with its subscription revenue likely to drive future expansion. The company paid a dividend of €3.23 per share, signaling a commitment to returning capital to shareholders while maintaining investment in growth initiatives.

Valuation And Market Expectations

With a market capitalization of €13.49 billion, Citrix trades at a premium reflective of its leadership in enterprise software and recurring revenue model. Investors likely anticipate sustained growth in cloud and security solutions, though competitive and macroeconomic risks remain.

Strategic Advantages And Outlook

Citrix’s strategic advantages include its entrenched position in enterprise IT infrastructure, a diversified product portfolio, and strong customer retention. The outlook remains positive, driven by hybrid work trends, though execution risks and competition from cloud-native rivals warrant monitoring.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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