investorscraft@gmail.com

Intrinsic Value of Dynatrace, Inc. (DT)

Previous Close$51.39
Intrinsic Value
Upside potential
Previous Close
$51.39

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

Dynatrace, Inc. operates in the enterprise software sector, specializing in observability, application performance monitoring (APM), and artificial intelligence for IT operations (AIOps). The company’s core revenue model is subscription-based, offering its Dynatrace Software Intelligence Platform to optimize cloud-native and hybrid environments. Its solutions enable enterprises to automate IT operations, enhance digital experiences, and ensure application security, positioning it as a leader in the growing AI-driven observability market. Dynatrace differentiates itself through its proprietary causal AI engine, Davis, which provides real-time insights and predictive analytics, reducing manual troubleshooting. The company serves a diverse clientele, including Fortune 500 firms, across industries such as financial services, healthcare, and retail. Its strong market position is reinforced by strategic partnerships with cloud providers like AWS, Azure, and Google Cloud, ensuring seamless integration and scalability for customers transitioning to multi-cloud environments. Dynatrace’s focus on innovation and customer-centric solutions has solidified its reputation as a trusted vendor in the competitive APM and observability space.

Revenue Profitability And Efficiency

Dynatrace reported revenue of $1.70 billion for FY 2025, reflecting robust growth in its subscription-based model. Net income stood at $483.7 million, with diluted EPS of $1.59, underscoring strong profitability. Operating cash flow was $459.4 million, indicating efficient cash generation, while capital expenditures of $26.1 million suggest disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high-margin software offerings, with net income representing 28.5% of revenue. Dynatrace’s capital efficiency is further highlighted by its ability to generate substantial operating cash flow relative to capital expenditures, supporting reinvestment and potential strategic acquisitions.

Balance Sheet And Financial Health

Dynatrace maintains a strong balance sheet, with $1.02 billion in cash and equivalents and minimal total debt of $75.4 million. This liquidity position provides flexibility for growth and mitigates financial risk, reinforcing the company’s stability in a dynamic market environment.

Growth Trends And Dividend Policy

Dynatrace has demonstrated consistent revenue growth, driven by increasing demand for cloud-native observability solutions. The company does not currently pay dividends, opting instead to reinvest cash flows into innovation and market expansion, aligning with its growth-oriented strategy.

Valuation And Market Expectations

The market values Dynatrace for its leadership in AI-driven observability and strong financial performance. Investors likely anticipate sustained growth as enterprises prioritize digital transformation and cloud adoption, though valuation multiples may reflect premium pricing given its competitive positioning.

Strategic Advantages And Outlook

Dynatrace’s strategic advantages include its AI-powered platform, scalable subscription model, and strong industry partnerships. The outlook remains positive, with tailwinds from cloud migration and increasing complexity in IT environments, though competition and macroeconomic factors could pose challenges.

Sources

10-K, investor presentations

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