investorscraft@gmail.com

Intrinsic Value of Digi International Inc. (DGII)

Previous Close$33.71
Intrinsic Value
Upside potential
Previous Close
$33.71

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

Digi International Inc. operates in the industrial Internet of Things (IoT) and machine-to-machine (M2M) communication sectors, providing hardware, software, and services that enable secure and reliable connectivity for remote monitoring and management. The company generates revenue through the sale of embedded modules, gateways, routers, and cloud-based software solutions, catering to industries such as energy, transportation, healthcare, and smart cities. Its diversified product portfolio and focus on mission-critical applications position it as a key enabler of IoT adoption. Digi differentiates itself through proprietary technologies like Digi Remote Manager, which offers centralized device management, and its emphasis on cybersecurity for connected systems. The company competes with larger players by targeting niche verticals with high reliability requirements, leveraging its deep domain expertise and long-standing customer relationships. As IoT adoption accelerates across industries, Digi is well-positioned to capitalize on growth in edge computing and 5G-enabled solutions.

Revenue Profitability And Efficiency

For FY 2024, Digi International reported revenue of $424 million with net income of $22.5 million, reflecting a net margin of approximately 5.3%. The company generated strong operating cash flow of $83.1 million, significantly exceeding net income, indicating quality earnings. With no reported capital expenditures, the business demonstrates capital-light characteristics, though this may reflect timing differences in investment cycles rather than a structural feature.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of $0.61 for the period. With $275.1 million in cash and equivalents against $137.4 million in total debt, Digi maintains a conservative balance sheet that supports its operational flexibility. The absence of dividends suggests reinvestment of cash flows into growth initiatives or debt reduction, aligning with its position in the expanding IoT market.

Balance Sheet And Financial Health

Digi's balance sheet shows a net cash position when considering $275.1 million in cash against $137.4 million in debt, providing substantial liquidity. The debt level appears manageable given the company's cash flow generation capabilities. With 36.3 million shares outstanding, the capital structure remains straightforward without complex financial instruments or significant dilution concerns.

Growth Trends And Dividend Policy

The company does not currently pay dividends, instead focusing on organic growth and potential acquisitions in the IoT space. Revenue growth trends would require historical context for proper evaluation, but the sector's overall expansion suggests opportunities for top-line development. Operating cash flow generation at nearly four times net income indicates strong cash conversion, providing resources for future investments.

Valuation And Market Expectations

At a P/E ratio of approximately 37 based on trailing earnings, the market appears to price Digi at a premium reflective of its IoT growth potential. The valuation suggests investors expect acceleration in profitability or market share gains in coming periods. The premium may also account for the company's strong cash position and debt profile.

Strategic Advantages And Outlook

Digi's strategic advantages include its specialized IoT/M2M focus, recurring software revenue streams, and established position in industrial applications. The outlook remains positive given secular IoT adoption trends, though competition from larger technology firms presents challenges. Success will depend on maintaining technological differentiation and expanding higher-margin software and services offerings while managing supply chain dynamics in hardware segments.

Sources

Company 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