investorscraft@gmail.com

Intrinsic ValueBig Tree Cloud Holdings Limited (DSY)

Previous Close$0.26
Intrinsic Value
Upside potential
Previous Close
$0.26

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

Big Tree Cloud Holdings Limited operates in the technology sector, specializing in cloud-based solutions and digital services. The company generates revenue primarily through subscription-based models and service fees, catering to businesses seeking scalable and efficient cloud infrastructure. Its offerings include data storage, enterprise software integration, and cybersecurity solutions, positioning it as a niche player in the competitive cloud services market. While not a market leader, the company targets small and mid-sized enterprises, leveraging cost-effective solutions to differentiate itself from larger competitors. The sector's rapid growth provides opportunities, but Big Tree Cloud must navigate intense competition from established cloud providers and evolving customer demands. Its ability to maintain technological agility and customer-centric innovation will be critical for sustained relevance.

Revenue Profitability And Efficiency

For FY 2024, Big Tree Cloud reported revenue of $7.32 million, with net income of $0.64 million, reflecting modest profitability. Operating cash flow was negative at -$1.51 million, likely due to reinvestment or operational challenges. Capital expenditures totaled -$0.29 million, suggesting restrained investment in growth. The diluted EPS of $0 indicates minimal earnings per share, underscoring the company's small-scale operations.

Earnings Power And Capital Efficiency

The company's earnings power appears limited, with net income representing a small fraction of revenue. Negative operating cash flow raises concerns about sustainable cash generation, though capital expenditures remain relatively low. The lack of meaningful EPS suggests capital efficiency is suboptimal, potentially due to high operating costs or underutilized assets. Further scrutiny of cost structures and revenue scalability is warranted.

Balance Sheet And Financial Health

Big Tree Cloud holds $0.75 million in cash and equivalents against $2.93 million in total debt, indicating a leveraged position with limited liquidity. The debt-to-equity ratio is not provided, but the cash balance appears insufficient to cover near-term obligations comfortably. Financial health may be strained unless operational cash flow improves or additional financing is secured.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the current figures suggest a small-scale operation. The company does not pay dividends, likely prioritizing reinvestment or debt servicing. Future growth may depend on expanding its customer base or enhancing service offerings, though competitive pressures could limit upside potential.

Valuation And Market Expectations

With a modest market cap inferred from outstanding shares, the company's valuation likely reflects its niche position and limited earnings power. Investors may view it as a speculative play, given the lack of EPS and negative cash flow. Market expectations are probably muted unless the company demonstrates clearer scalability or profitability improvements.

Strategic Advantages And Outlook

Big Tree Cloud's strategic advantages lie in its focus on cost-effective cloud solutions for SMEs, but its outlook is cautious due to financial constraints and competitive pressures. Success hinges on executing operational efficiencies, securing stable cash flow, and differentiating its offerings. Without significant capital or technological breakthroughs, the company may struggle to achieve meaningful market traction.

Sources

Company filings, CIK 0001999297

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