investorscraft@gmail.com

Intrinsic Value of Crexendo, Inc. (CXDO)

Previous Close$5.76
Intrinsic Value
Upside potential
Previous Close
$5.76

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

Crexendo, Inc. operates in the cloud communications and managed IT services sector, providing scalable, cost-effective solutions tailored for small and medium-sized businesses. The company generates revenue primarily through subscription-based models, offering hosted VoIP, unified communications, and cloud-based contact center services. Its competitive edge lies in integrating proprietary technology with third-party platforms, enabling seamless digital transformation for clients. Crexendo differentiates itself through a focus on reliability, customer support, and flexible pricing structures, positioning it as a nimble alternative to larger telecom providers. The company serves a diverse clientele across North America, leveraging its expertise in regulatory compliance and network security to attract industries with stringent communication requirements. While competing against entrenched players like RingCentral and 8x8, Crexendo carves out a niche by emphasizing personalized service and hybrid deployment options.

Revenue Profitability And Efficiency

Crexendo reported $60.8 million in revenue for the period, with net income of $1.7 million, reflecting a 2.8% net margin. Diluted EPS stood at $0.0559, while operating cash flow reached $6.3 million, demonstrating solid conversion of earnings to cash. Capital expenditures were minimal at $27,000, indicating asset-light operations typical of cloud service providers.

Earnings Power And Capital Efficiency

The company's operating cash flow coverage of 3.75x net income suggests strong earnings quality. With negligible capex requirements, nearly all operating cash flow is available for reinvestment or balance sheet strengthening. The capital-light model allows for scalable growth without proportional increases in fixed assets.

Balance Sheet And Financial Health

Crexendo maintains a robust liquidity position with $18.2 million in cash against just $2.1 million of total debt, yielding a comfortable 8.6x cash-to-debt ratio. The debt-free operating profile and substantial cash reserves provide flexibility for strategic investments or weather economic downturns.

Growth Trends And Dividend Policy

While historical growth rates aren't specified, the company's cash generation capability and clean balance sheet could support future expansion initiatives. Crexendo currently retains all earnings, with no dividend distribution—a prudent approach given its growth stage and the capital needs of scaling cloud infrastructure.

Valuation And Market Expectations

At a $0.0559 EPS, the company trades at a P/E multiple that investors would benchmark against high-growth SaaS peers. The market likely prices in expectations for continued cloud adoption tailwinds and margin expansion as the subscription revenue base matures.

Strategic Advantages And Outlook

Crexendo's focus on SMB cloud communication needs positions it well in an underpenetrated market segment. The outlook remains positive given secular digital transformation trends, though execution risks include competition from deep-pocketed rivals and churn management in its subscription base. Technological reliability and customer retention will be key value drivers moving forward.

Sources

Company SEC filings (10-K), investor relations materials

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