investorscraft@gmail.com

Intrinsic ValueAmdocs Limited (DOX)

Previous Close$85.00
Intrinsic Value
Upside potential
Previous Close
$85.00

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

Amdocs Limited operates as a leading global provider of software and services to the communications, media, and entertainment industries. The company specializes in customer experience systems, digital transformation, and revenue management solutions, serving telecom operators, pay-TV providers, and digital disruptors. Its core revenue model is driven by long-term managed services contracts, software licensing, and professional services, ensuring recurring revenue streams. Amdocs holds a strong market position due to its deep domain expertise, scalable platforms, and strategic partnerships with major industry players. The company differentiates itself through its comprehensive suite of cloud-native, AI-driven solutions that enable clients to enhance operational efficiency and customer engagement. With a focus on innovation, Amdocs continues to expand its footprint in emerging technologies like 5G and edge computing, reinforcing its leadership in a highly competitive sector.

Revenue Profitability And Efficiency

Amdocs reported revenue of $5.00 billion for FY 2024, with net income of $493.20 million, reflecting a net margin of approximately 9.9%. Diluted EPS stood at $4.25, demonstrating consistent profitability. Operating cash flow was robust at $724.43 million, supported by efficient working capital management. Capital expenditures totaled $105.50 million, indicating disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate strong operating cash flows, which exceed net income, highlighting high-quality earnings. Capital efficiency is evident with a focus on scalable software solutions and managed services, reducing the need for heavy capital investments. This model supports sustainable returns on invested capital and aligns with long-term shareholder value creation.

Balance Sheet And Financial Health

Amdocs maintains a solid balance sheet with $346.09 million in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt stands at $789.74 million, reflecting a manageable leverage profile. The company’s financial health is further supported by consistent cash flow generation, enabling it to meet obligations while investing in growth opportunities.

Growth Trends And Dividend Policy

Amdocs has demonstrated steady revenue growth, driven by demand for digital transformation solutions. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.87, reflecting a commitment to returning capital. Future growth is expected to be fueled by expansion in 5G, cloud, and AI-driven solutions, alongside strategic acquisitions.

Valuation And Market Expectations

The market values Amdocs for its stable earnings, recurring revenue model, and leadership in a niche sector. Trading at a P/E multiple derived from its $4.25 EPS, the stock reflects expectations of sustained growth and margin stability. Investor sentiment is bolstered by the company’s consistent execution and ability to capitalize on industry tailwinds.

Strategic Advantages And Outlook

Amdocs’ strategic advantages include its entrenched customer relationships, innovative product portfolio, and global scale. The outlook remains positive, with opportunities in 5G deployment and digital transformation driving demand. Risks include competitive pressures and macroeconomic uncertainties, but the company’s resilient business model positions it well for long-term success.

Sources

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