investorscraft@gmail.com

Intrinsic ValueData Storage Corporation (DTST)

Previous Close$4.61
Intrinsic Value
Upside potential
Previous Close
$4.61

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

Data Storage Corporation operates in the IT services and data management sector, specializing in cloud storage, disaster recovery, and infrastructure solutions. The company primarily serves small to mid-sized businesses, offering secure and scalable data protection services. Its revenue model is subscription-based, with recurring income from managed services and software licenses. DTST competes in a fragmented market, differentiating itself through tailored solutions and hybrid cloud capabilities, though it faces stiff competition from larger players like IBM and Dell. The company’s niche focus on compliance-driven industries, such as healthcare and finance, provides a defensible market position. However, its growth is constrained by the capital-intensive nature of data infrastructure and the need for continuous technological upgrades. DTST’s ability to maintain client retention and expand its service portfolio will be critical in sustaining its competitive edge.

Revenue Profitability And Efficiency

In FY 2024, Data Storage Corporation reported revenue of $25.4 million, with net income of $0.5 million, reflecting a narrow but positive margin. Diluted EPS stood at $0.07, indicating modest profitability. Operating cash flow was $1.7 million, though capital expenditures of $1.8 million suggest reinvestment needs. The company’s ability to convert revenue into cash flow demonstrates operational efficiency, albeit with limited scalability.

Earnings Power And Capital Efficiency

DTST’s earnings power is constrained by its small scale, with diluted EPS of $0.07. The company’s capital efficiency is mixed, as operating cash flow covers most reinvestment needs, but growth requires external funding. The absence of dividends suggests retained earnings are prioritized for expansion or debt reduction, though the low net income limits flexibility.

Balance Sheet And Financial Health

The balance sheet shows $1.1 million in cash against $0.7 million in total debt, indicating a conservative leverage profile. However, the limited cash reserves relative to operating cash flow suggest liquidity constraints. The company’s financial health is stable but vulnerable to unexpected capital demands or revenue volatility.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons. The lack of a dividend policy aligns with the company’s focus on reinvestment, though its modest profitability may limit aggressive expansion. Future growth will likely depend on market penetration and service diversification.

Valuation And Market Expectations

With a small market cap and thin profitability, DTST’s valuation is likely driven by niche positioning rather than earnings multiples. Investor expectations may hinge on its ability to scale recurring revenue streams or secure strategic partnerships in the competitive data management space.

Strategic Advantages And Outlook

DTST’s focus on compliance-sensitive industries provides a strategic moat, but its outlook depends on technological adaptability and client acquisition. The company must balance reinvestment with profitability to sustain long-term viability in a rapidly evolving sector.

Sources

Company filings (CIK: 0001419951), FY 2024 financial data

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