investorscraft@gmail.com

Intrinsic ValueDave Inc. (DAVE)

Previous Close$163.69
Intrinsic Value
Upside potential
Previous Close
$163.69

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

Dave Inc. operates in the fintech sector, providing digital banking solutions tailored to underserved consumers. The company’s core revenue model revolves around subscription-based services, interchange fees, and optional tipping for its financial tools. Dave offers a suite of products, including cash advances, budgeting tools, and banking services, positioning itself as a challenger to traditional banks by leveraging technology to reduce fees and improve accessibility. The fintech industry is highly competitive, with Dave differentiating itself through a user-friendly platform and transparent pricing. Its market positioning targets millennials and low-to-moderate-income individuals who seek alternatives to high-cost overdraft fees and payday loans. By focusing on financial inclusion and leveraging data-driven insights, Dave aims to carve out a niche in the crowded digital banking space. The company’s ability to scale its subscriber base and monetize additional services will be critical to sustaining its competitive edge.

Revenue Profitability And Efficiency

Dave reported revenue of $347.1 million for FY 2024, with net income of $57.9 million, reflecting a diluted EPS of $4.19. The company generated $125.1 million in operating cash flow, demonstrating strong cash conversion. Capital expenditures were minimal at -$262,000, indicating efficient use of resources. These metrics suggest a profitable and operationally efficient business model, supported by scalable digital infrastructure.

Earnings Power And Capital Efficiency

Dave’s earnings power is underscored by its ability to monetize its user base effectively, with a net income margin of approximately 16.7%. The company’s capital efficiency is evident in its low capex requirements relative to revenue, allowing for reinvestment in growth initiatives. The robust operating cash flow further highlights Dave’s capacity to fund operations and expansion without excessive reliance on external financing.

Balance Sheet And Financial Health

Dave’s balance sheet shows $49.7 million in cash and equivalents, providing liquidity to support operations. Total debt stands at $75.6 million, which appears manageable given the company’s cash flow generation. The absence of dividends suggests a focus on reinvesting profits into growth, aligning with its stage as a growing fintech player. Overall, the financial health appears stable, with sufficient liquidity to meet near-term obligations.

Growth Trends And Dividend Policy

Dave’s revenue growth trajectory reflects its expanding user base and monetization strategies. The company does not currently pay dividends, opting instead to reinvest earnings into product development and market expansion. This approach is typical for high-growth fintech firms prioritizing scalability over shareholder payouts. Future growth will likely hinge on subscriber acquisition and retention, as well as the introduction of new revenue streams.

Valuation And Market Expectations

With a market capitalization derived from its share price and outstanding shares, Dave’s valuation likely reflects investor optimism about its growth potential in the fintech sector. The company’s profitability and cash flow generation may justify a premium valuation compared to peers still in the loss-making phase. Market expectations are likely centered on sustained user growth and margin expansion.

Strategic Advantages And Outlook

Dave’s strategic advantages include its focus on financial inclusion, a sticky user base, and a scalable digital platform. The outlook for the company is positive, provided it can maintain its growth momentum and navigate regulatory challenges in the fintech space. Continued innovation and partnerships could further solidify its market position, though competition remains a key risk.

Sources

Company filings, CIK 0001841408

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