investorscraft@gmail.com

Intrinsic ValueFastly, Inc. (FSLY)

Previous Close$9.25
Intrinsic Value
Upside potential
Previous Close
$9.25

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

Fastly, Inc. operates in the cloud computing and edge technology sector, providing a global edge cloud platform designed to deliver secure, scalable, and high-performance digital experiences. The company’s core offerings include content delivery, edge computing, and security services, enabling businesses to optimize web performance, mitigate cyber threats, and streamline application deployment. Fastly’s platform is particularly favored by enterprises requiring low-latency solutions, such as media streaming, e-commerce, and SaaS providers. The company competes with larger players like Cloudflare and Akamai, differentiating itself through developer-friendly tools and real-time observability features. Despite its niche focus, Fastly has carved out a strong position in the high-growth edge computing market, though it faces challenges in scaling against well-capitalized rivals. Its revenue model primarily relies on usage-based pricing, which aligns with customer demand but introduces variability in financial performance.

Revenue Profitability And Efficiency

Fastly reported revenue of $543.7 million for FY 2024, reflecting its growing adoption in edge computing and security solutions. However, the company remains unprofitable, with a net loss of $158.1 million and diluted EPS of -$1.14. Operating cash flow was positive at $16.4 million, suggesting some operational efficiency, though capital expenditures were minimal at -$0.8 million, indicating limited reinvestment in infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight ongoing challenges in achieving profitability despite revenue growth. Capital efficiency appears constrained, as evidenced by the modest operating cash flow relative to its net loss. Fastly’s ability to monetize its edge platform remains critical, but its current earnings power is insufficient to cover operating and interest expenses, raising questions about long-term sustainability without further scale.

Balance Sheet And Financial Health

Fastly’s balance sheet shows $286.2 million in cash and equivalents against $404.7 million in total debt, indicating a leveraged position. The debt-to-cash ratio suggests liquidity risks if revenue growth slows or losses persist. While the company has no dividend obligations, its financial health hinges on improving profitability or securing additional funding to manage debt maturities.

Growth Trends And Dividend Policy

Revenue growth trends underscore Fastly’s expanding market presence, but profitability remains elusive. The company does not pay dividends, reinvesting minimal cash flows into operations. Future growth will likely depend on capturing larger enterprise contracts and expanding its edge computing offerings, though competitive pressures and high R&D costs could temper near-term earnings improvements.

Valuation And Market Expectations

Fastly’s valuation reflects investor optimism about edge computing adoption, but persistent losses and debt concerns weigh on its equity story. Market expectations likely hinge on the company demonstrating a clearer path to profitability, possibly through cost optimization or strategic partnerships. Current metrics suggest a high-risk, high-reward profile, with valuation heavily tied to future execution.

Strategic Advantages And Outlook

Fastly’s strategic advantages lie in its developer-centric platform and real-time edge capabilities, which appeal to performance-sensitive industries. However, the outlook is mixed, as the company must balance growth investments with financial discipline. Success will depend on its ability to differentiate in a crowded market while improving capital efficiency. Near-term challenges include debt management and achieving consistent positive cash flow.

Sources

10-K filings, company investor presentations

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