investorscraft@gmail.com

Intrinsic ValueDLocal Limited (DLO)

Previous Close$13.73
Intrinsic Value
Upside potential
Previous Close
$13.73

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

DLocal Limited operates as a cross-border payment platform specializing in emerging markets, facilitating seamless transactions for global merchants and local consumers. The company's core revenue model is built on transaction fees, foreign exchange services, and value-added solutions, enabling businesses to accept and disburse payments in hard-to-reach regions. DLocal serves industries such as e-commerce, streaming, advertising, and SaaS, positioning itself as a critical infrastructure provider for digital economies in Latin America, Africa, and Asia. Its proprietary technology integrates with local payment methods, including bank transfers, digital wallets, and cash-based systems, addressing the fragmented financial landscapes of high-growth markets. By bridging the gap between global enterprises and underserved consumers, DLocal capitalizes on the rapid digitization of emerging economies, where traditional banking penetration remains low but mobile adoption is soaring. The company differentiates itself through deep regulatory expertise, localized compliance, and a single API that simplifies complex cross-border transactions. DLocal's competitive edge lies in its first-mover advantage in niche markets, coupled with partnerships with major global brands seeking scalable payment solutions in high-potential regions.

Revenue Profitability And Efficiency

DLocal reported revenue of $745.97 million for the period, with net income of $120.42 million, reflecting a net margin of approximately 16.1%. Diluted EPS stood at $0.39. Operating cash flow was negative at -$32.78 million, while capital expenditures were modest at -$1.71 million, indicating a focus on asset-light operations. The company's profitability metrics suggest efficient cost management despite operating in capital-intensive emerging markets.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with its net income representing a significant portion of revenue. Capital efficiency is evident in its low capex requirements relative to revenue, supporting a scalable platform model. However, negative operating cash flow raises questions about working capital dynamics, possibly tied to timing differences in settlement flows or expansion-related investments.

Balance Sheet And Financial Health

DLocal maintains a robust balance sheet with $425.17 million in cash and equivalents against total debt of $54.46 million, indicating ample liquidity. The negligible debt-to-equity ratio underscores a conservative capital structure. With 308.76 million shares outstanding, the company has flexibility for strategic investments or potential shareholder returns, though no dividends were declared for the period.

Growth Trends And Dividend Policy

Revenue growth appears healthy given the reported figures, aligned with expanding digital payment adoption in emerging markets. The company has not instituted a dividend policy, suggesting a preference for reinvesting cash flows into market expansion and technology development. Future growth will likely depend on maintaining its competitive edge in payment infrastructure while navigating regulatory complexities across diverse jurisdictions.

Valuation And Market Expectations

At a diluted EPS of $0.39, the company's valuation multiples will depend heavily on market assessments of its growth runway in underserved regions. Investors likely price in significant future expansion given the scalability of its platform model, though macroeconomic volatility in emerging markets may create valuation headwinds. The lack of dividends focuses investor attention squarely on growth execution.

Strategic Advantages And Outlook

DLocal's strategic advantages include its first-mover position in niche markets, regulatory expertise, and technology that simplifies complex cross-border payments. The outlook remains positive given secular trends toward digital payments in emerging economies, though success depends on maintaining compliance across jurisdictions and fending off increasing competition. Execution risk in volatile markets remains a key consideration for long-term performance.

Sources

Company filings, CIK 0001846832

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