investorscraft@gmail.com

Intrinsic ValueThe Descartes Systems Group Inc. (DSG.TO)

Previous Close$101.69
Intrinsic Value
Upside potential
Previous Close
$101.69

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

The Descartes Systems Group Inc. operates as a leading provider of cloud-based logistics and supply chain management solutions, serving a global clientele of logistics-intensive businesses. Its modular, interoperable platform integrates routing, transportation management, customs compliance, and trade data analytics, enabling seamless coordination across the supply chain. The company primarily targets transportation providers, logistics service providers, and distribution-heavy enterprises, leveraging a software-as-a-service (SaaS) model to deliver scalable, data-driven efficiency improvements. Descartes distinguishes itself through its extensive logistics network, which connects stakeholders to optimize shipment tracking, regulatory filings, and freight management. Its focus on cloud-native applications ensures flexibility and rapid deployment, catering to industries with complex, high-volume logistics demands. The company’s strong market position is reinforced by its recurring revenue model, sticky customer base, and deep domain expertise in global trade compliance and transportation optimization. As supply chains grow increasingly digital, Descartes is well-positioned to capitalize on the demand for integrated, real-time logistics solutions.

Revenue Profitability And Efficiency

Descartes reported revenue of CAD 651 million for FY 2025, with net income of CAD 143.3 million, reflecting a disciplined approach to profitability. The company’s operating cash flow of CAD 219.3 million underscores its ability to convert revenue into cash efficiently, supported by a capital-light SaaS model. Low capital expenditures (CAD -6.7 million) further highlight its asset-efficient structure, enabling strong free cash flow generation.

Earnings Power And Capital Efficiency

With diluted EPS of CAD 1.64, Descartes demonstrates solid earnings power, driven by high-margin recurring revenue streams. The company’s capital efficiency is evident in its minimal debt (CAD 7.9 million) and robust cash position (CAD 236.1 million), allowing for strategic investments or acquisitions without compromising financial stability. Its beta of 0.598 suggests lower volatility relative to the broader market.

Balance Sheet And Financial Health

Descartes maintains a strong balance sheet, with CAD 236.1 million in cash and equivalents against negligible debt (CAD 7.9 million). This conservative leverage profile provides ample liquidity for growth initiatives or M&A. The company’s financial health is further reinforced by consistent cash flow generation and a scalable operating model.

Growth Trends And Dividend Policy

Descartes exhibits steady growth, supported by increasing demand for digital logistics solutions. The company does not pay dividends, opting instead to reinvest cash flows into organic expansion and strategic acquisitions. Its focus on high-return opportunities aligns with its long-term growth trajectory in the evolving supply chain technology landscape.

Valuation And Market Expectations

With a market cap of CAD 13.5 billion, Descartes trades at a premium, reflecting investor confidence in its SaaS-based growth and leadership in logistics software. The valuation suggests expectations for sustained revenue expansion and margin resilience, driven by its recurring revenue model and expanding global footprint.

Strategic Advantages And Outlook

Descartes benefits from its entrenched position in logistics technology, a sticky customer base, and a scalable platform. The company is well-positioned to capitalize on global supply chain digitization trends, with opportunities in trade compliance automation and real-time visibility solutions. Its outlook remains positive, supported by secular tailwinds and a disciplined growth strategy.

Sources

Company filings, market data

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