investorscraft@gmail.com

Intrinsic ValueDun & Bradstreet Holdings, Inc. (DNB)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Dun & Bradstreet Holdings, Inc. operates as a leading global provider of business decisioning data and analytics. The company specializes in commercial credit reporting, risk management, and compliance solutions, serving enterprises, financial institutions, and government agencies. Its core revenue model relies on subscription-based access to proprietary databases, supplemented by transactional and professional services. DNB holds a dominant position in commercial data aggregation, leveraging its extensive historical datasets and AI-driven insights to differentiate itself in a competitive but fragmented market. The company’s offerings are critical for credit assessment, supply chain management, and fraud prevention, positioning it as an essential partner for B2B decision-making. Despite facing competition from niche players and emerging fintechs, DNB maintains a stronghold due to its entrenched customer relationships and regulatory-compliant data infrastructure.

Revenue Profitability And Efficiency

Dun & Bradstreet reported revenue of $2.38 billion for FY 2024, reflecting steady demand for its data and analytics services. However, the company posted a net loss of $28.6 million, with diluted EPS at -$0.0661, indicating margin pressures from restructuring or integration costs. Operating cash flow stood at $436.9 million, demonstrating robust cash generation despite profitability challenges. Capital expenditures of $213.9 million suggest ongoing investments in technology and data infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight near-term earnings challenges, likely tied to debt servicing or operational inefficiencies. However, strong operating cash flow signals underlying earnings potential, with room for improvement in capital allocation. The balance between growth investments and profitability will be critical for enhancing return on invested capital (ROIC) in the medium term.

Balance Sheet And Financial Health

DNB’s balance sheet shows $205.9 million in cash and equivalents against $3.58 billion in total debt, indicating a leveraged position. The high debt load may constrain financial flexibility, though the company’s recurring revenue model provides stability for debt servicing. Further deleveraging or refinancing could improve its credit profile.

Growth Trends And Dividend Policy

Growth appears muted, with profitability challenges offsetting revenue stability. The company pays a modest dividend of $0.20 per share, suggesting a focus on retaining cash for debt reduction or strategic investments. Future growth may hinge on expanding high-margin analytics offerings or acquisitions in adjacent data verticals.

Valuation And Market Expectations

The market likely prices DNB based on its cash flow potential rather than near-term earnings, given its negative EPS. Investors may await clearer signs of margin expansion or debt reduction to justify a higher valuation multiple. The stock’s performance could hinge on execution in monetizing its data assets more effectively.

Strategic Advantages And Outlook

DNB’s key strengths lie in its proprietary datasets and entrenched industry relationships. The outlook depends on its ability to modernize its platform, reduce leverage, and capitalize on AI-driven analytics demand. Success in these areas could restore profitability and solidify its market leadership, though macroeconomic headwinds remain a risk.

Sources

Company filings (10-K), investor presentations

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