investorscraft@gmail.com

Intrinsic ValueDomo, Inc. (DOMO)

Previous Close$17.01
Intrinsic Value
Upside potential
Previous Close
$17.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Domo, Inc. operates in the cloud-based business intelligence and data analytics sector, providing a unified platform that enables organizations to integrate, visualize, and analyze data in real time. The company’s core revenue model is subscription-based, offering scalable solutions tailored to enterprises seeking actionable insights. Domo differentiates itself through user-friendly interfaces, low-code/no-code capabilities, and seamless integration with diverse data sources, positioning it as a competitive player in the crowded SaaS analytics market. The company serves mid-market and enterprise clients across industries such as retail, healthcare, and finance, where data-driven decision-making is critical. Despite strong competition from established players like Tableau and Power BI, Domo has carved a niche by emphasizing ease of use and rapid deployment. Its ability to aggregate disparate data streams into a single dashboard appeals to organizations prioritizing operational agility. However, the company faces challenges in scaling its customer base and improving retention rates in a highly competitive landscape.

Revenue Profitability And Efficiency

Domo reported revenue of $317.0 million for FY 2025, reflecting its subscription-driven growth. However, the company remains unprofitable, with a net loss of $81.9 million and diluted EPS of -$2.13. Operating cash flow was negative at $9.1 million, while capital expenditures totaled $9.4 million, indicating ongoing investments in platform development and customer acquisition despite financial pressures.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore its current reliance on external funding to sustain operations. Domo’s capital efficiency is constrained by high sales and marketing costs relative to revenue, though its SaaS model provides potential for margin improvement at scale. The lack of profitability raises questions about its ability to achieve sustainable earnings power in the near term.

Balance Sheet And Financial Health

Domo’s balance sheet shows $45.3 million in cash and equivalents against $131.1 million in total debt, highlighting liquidity risks. The debt burden, coupled with persistent operating losses, may necessitate additional financing. While the SaaS model generates recurring revenue, the company’s financial health depends on improving cash flow and reducing reliance on debt.

Growth Trends And Dividend Policy

Revenue growth trends suggest Domo is expanding its subscriber base, but profitability remains elusive. The company does not pay dividends, reinvesting all cash flow into growth initiatives. Future success hinges on increasing customer lifetime value and reducing churn, though competitive pressures could slow progress.

Valuation And Market Expectations

The market likely prices Domo based on growth potential rather than current earnings, given its negative EPS. Investors may focus on revenue multiples and customer metrics, though skepticism persists due to its unprofitability. Valuation will depend on execution toward breakeven and scalability in a competitive sector.

Strategic Advantages And Outlook

Domo’s strengths lie in its intuitive platform and real-time analytics capabilities, which appeal to non-technical users. However, the outlook is cautious due to financial constraints and intense competition. Strategic partnerships or acquisitions could enhance its market position, but achieving profitability remains critical for long-term viability.

Sources

Company filings (10-K), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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