investorscraft@gmail.com

Intrinsic ValueDave Inc. (DAVEW)

Previous Close$0.39
Intrinsic Value
Upside potential
Previous Close
$0.39

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 generates revenue primarily through subscription fees, interchange income, and ancillary financial services, positioning itself as a disruptor in the neobanking space. Its flagship product offers cash advances, budgeting tools, and overdraft protection, addressing gaps left by traditional banks. Dave competes with other fintech players by leveraging low-cost digital infrastructure and data-driven personalization to attract cost-conscious customers. The company has carved a niche by focusing on financial inclusion, targeting individuals with limited access to credit. Its market position is bolstered by strategic partnerships and a user-friendly platform, though it faces intense competition from established fintech firms and traditional banks expanding their digital offerings.

Revenue Profitability And Efficiency

Dave reported revenue of $347.1 million for FY 2024, with net income of $57.9 million, reflecting a net margin of approximately 16.7%. The company’s diluted EPS stood at $4.19, demonstrating strong profitability. Operating cash flow was robust at $125.1 million, while capital expenditures were minimal at -$262,000, indicating efficient capital deployment and scalable operations.

Earnings Power And Capital Efficiency

Dave’s earnings power is supported by its asset-light model, which minimizes fixed costs and enhances scalability. The company’s high operating cash flow relative to net income suggests effective working capital management. With negligible capital expenditures, Dave maintains strong capital efficiency, reinvesting cash flows into growth initiatives rather than heavy infrastructure spending.

Balance Sheet And Financial Health

Dave’s balance sheet shows $49.7 million in cash and equivalents against $75.6 million in total debt, indicating moderate leverage. The company’s liquidity position appears manageable, supported by positive operating cash flow. However, the debt level warrants monitoring, particularly in a rising interest rate environment.

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 to reinvest earnings into product development and market expansion. Future growth may hinge on scaling its subscription model and deepening customer engagement.

Valuation And Market Expectations

With a diluted EPS of $4.19 and a focus on profitability, Dave’s valuation likely reflects investor confidence in its fintech niche. Market expectations may center on sustained revenue growth and margin expansion, though competition and regulatory risks could temper optimism.

Strategic Advantages And Outlook

Dave’s strategic advantages include its low-cost digital platform and focus on financial inclusion, which differentiate it from traditional banks. The outlook depends on its ability to scale sustainably while navigating competitive and regulatory pressures. Success will hinge on retaining users and expanding high-margin services.

Sources

Company filings (CIK: 0001841408), FY 2024 financial data

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