investorscraft@gmail.com

Intrinsic ValueDarktrace plc (DARK.L)

Previous Close£576.80
Intrinsic Value
Upside potential
Previous Close
£576.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Darktrace plc operates in the cybersecurity sector, specializing in AI-driven threat detection and autonomous response solutions. Its core products, such as the Enterprise Immune System and Darktrace Antigena, leverage machine learning to identify and neutralize cyber threats in real time, catering to enterprises, critical infrastructure, and financial institutions. The company differentiates itself through its self-learning AI, which adapts to evolving threats without relying on predefined rules or signatures. Darktrace holds a competitive position in the growing cybersecurity market, particularly in industries requiring proactive defense mechanisms. Its global footprint, spanning the UK, US, and Europe, reinforces its ability to serve multinational clients. The firm’s focus on autonomous response technology positions it as a leader in next-generation cybersecurity, though it faces competition from established players like Palo Alto Networks and CrowdStrike. Darktrace’s recurring revenue model, driven by subscriptions and cloud-based deployments, provides stability amid fluctuating demand for cybersecurity services.

Revenue Profitability And Efficiency

Darktrace reported revenue of £545.4 million for FY 2023, reflecting strong demand for its AI-powered cybersecurity solutions. Net income stood at £59.0 million, with diluted EPS of 8.93p, indicating improved profitability. Operating cash flow was robust at £134.0 million, supported by efficient working capital management. Capital expenditures of £24.3 million suggest disciplined investment in R&D and infrastructure to sustain innovation.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with its AI-driven solutions yielding high-margin recurring revenue. Its capital efficiency is evident in the positive operating cash flow, which funds growth initiatives without excessive leverage. The absence of dividends allows reinvestment into product development and market expansion, enhancing long-term shareholder value.

Balance Sheet And Financial Health

Darktrace maintains a strong balance sheet, with £357.0 million in cash and equivalents against £57.6 million in total debt, providing ample liquidity. The low debt-to-equity ratio underscores financial stability, while the lack of dividend payouts preserves capital for strategic opportunities. The firm’s net cash position supports resilience in volatile market conditions.

Growth Trends And Dividend Policy

Revenue growth is driven by increasing cybersecurity adoption, particularly in AI-based solutions. Darktrace does not pay dividends, opting instead to reinvest profits into R&D and global expansion. This aligns with its growth-focused strategy, targeting market share gains in a rapidly evolving industry.

Valuation And Market Expectations

With a market cap of £3.69 billion, Darktrace trades at a premium, reflecting investor confidence in its AI-driven growth potential. The beta of 0.608 suggests lower volatility relative to the broader market, appealing to risk-averse investors. Valuation multiples will hinge on sustained revenue growth and margin expansion.

Strategic Advantages And Outlook

Darktrace’s proprietary AI technology and first-mover advantage in autonomous response provide a durable competitive edge. The outlook remains positive, given rising cyber threats and regulatory pressures favoring advanced defense solutions. However, execution risks and competition from larger peers could challenge long-term dominance.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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