investorscraft@gmail.com

Intrinsic ValueData Storage Corporation (DTSTW)

Previous Close$0.18
Intrinsic Value
Upside potential
Previous Close
$0.18

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 cloud solutions sector, specializing in data protection, disaster recovery, and managed services. The company primarily serves small and mid-sized businesses, offering tailored solutions that ensure business continuity and secure data management. Its revenue model is subscription-based, with recurring income from cloud services, backup solutions, and IT infrastructure support, positioning it as a niche player in a competitive market dominated by larger tech firms. The company differentiates itself through personalized customer service and hybrid cloud solutions, catering to clients with specific compliance and security needs. While it lacks the scale of industry giants, its focus on reliability and cost-effective services allows it to maintain a stable client base in a rapidly evolving digital landscape. The growing demand for data security and cloud migration presents both opportunities and challenges as the company competes for market share against more resource-rich competitors.

Revenue Profitability And Efficiency

For FY 2024, Data Storage Corporation reported revenue of $25.4 million, with net income of $523,214, reflecting modest profitability. The diluted EPS of $0.07 indicates efficient earnings distribution across its 6.9 million outstanding shares. Operating cash flow was $1.7 million, though capital expenditures of -$1.8 million suggest reinvestment in infrastructure, potentially impacting short-term liquidity.

Earnings Power And Capital Efficiency

The company demonstrates stable earnings power, supported by its recurring revenue model. With a manageable total debt of $673,450 and cash reserves of $1.1 million, it maintains a balanced capital structure. The absence of dividends allows for reinvestment in growth initiatives, though the modest net income suggests limited scalability without further operational improvements.

Balance Sheet And Financial Health

Data Storage Corporation’s balance sheet reflects financial stability, with cash and equivalents covering approximately 16% of total debt. The low debt-to-equity ratio indicates conservative leverage, reducing financial risk. However, the negative net capital expenditures highlight ongoing investments, which may pressure liquidity if not offset by higher cash flow generation in future periods.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on cloud and managed services aligns with industry tailwinds. The lack of a dividend policy suggests a preference for retaining earnings to fund expansion or technological upgrades, which could enhance long-term value if executed effectively.

Valuation And Market Expectations

Given its small market cap and niche positioning, the company’s valuation likely reflects its growth potential rather than current earnings. Investors may weigh its ability to scale against competitive pressures, with market expectations hinging on execution in the expanding cloud services sector.

Strategic Advantages And Outlook

Data Storage Corporation’s strategic advantages lie in its specialized service offerings and customer-centric approach. The outlook depends on its capacity to innovate and capture demand for hybrid cloud solutions, though competition and capital constraints remain key challenges. Success will hinge on balancing growth investments with profitability in a dynamic IT landscape.

Sources

Company filings, CIK 0001419951

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