investorscraft@gmail.com

Intrinsic Value of EverCommerce Inc. (EVCM)

Previous Close$10.55
Intrinsic Value
Upside potential
Previous Close
$10.55

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

EverCommerce Inc. operates as a service commerce platform, providing vertically tailored software solutions to small and medium-sized businesses (SMBs) across home services, health services, and fitness industries. The company’s integrated SaaS platform combines business management tools, customer engagement features, and payment processing to streamline operations for service providers. Its core revenue model is subscription-based, supplemented by transaction fees, creating a recurring revenue stream with high customer retention. EverCommerce serves fragmented markets where digitization is still emerging, positioning itself as a consolidator with scalable technology. The company differentiates through deep industry specialization, offering niche solutions that address pain points like scheduling, invoicing, and client communication. Its market position is strengthened by acquisitions, which expand its vertical reach and customer base while driving cross-selling opportunities.

Revenue Profitability And Efficiency

EverCommerce reported revenue of $698.8 million for FY 2024, reflecting its ability to monetize its SaaS and payments platform. However, the company posted a net loss of $41.1 million, indicating ongoing investments in growth and integration. Operating cash flow was robust at $113.2 million, demonstrating efficient cash conversion despite negative net income. Capital expenditures were minimal at $1.5 million, suggesting asset-light operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.22 underscores current earnings challenges, though strong operating cash flow highlights underlying cash generation. EverCommerce’s capital efficiency is evident in its ability to fund operations internally, with OCF covering interest and growth initiatives. The negative net income suggests reinvestment priorities over near-term profitability, typical for scaling SaaS businesses.

Balance Sheet And Financial Health

EverCommerce holds $135.8 million in cash against $527.9 million of total debt, indicating moderate liquidity. The debt level is manageable given its recurring revenue model and $113.2 million in operating cash flow. The absence of dividends aligns with its growth-focused strategy, preserving capital for acquisitions and organic expansion.

Growth Trends And Dividend Policy

Revenue growth is likely driven by subscription expansion and cross-selling, though profitability remains secondary. The company does not pay dividends, reinvesting cash flow into market consolidation and product development. Its acquisition strategy aims to deepen vertical integration, suggesting sustained top-line growth ahead.

Valuation And Market Expectations

The market likely values EverCommerce on revenue multiples given its growth trajectory, with profitability deferred. Investors may focus on cash flow durability and market consolidation potential, though debt levels warrant monitoring. The lack of dividends aligns with high-growth SaaS peers.

Strategic Advantages And Outlook

EverCommerce’s vertical SaaS focus and acquisition strategy provide a competitive moat in underserved markets. Long-term success hinges on scaling profitably while integrating acquisitions. Macro trends favoring SMB digitization support demand, but execution risks remain in balancing growth and margins.

Sources

Company filings, CIK 0001853145

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