investorscraft@gmail.com

Intrinsic ValueGen Digital Inc. (GEN)

Previous Close$23.99
Intrinsic Value
Upside potential
Previous Close
$23.99

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

Gen Digital Inc. operates in the cybersecurity and digital safety industry, providing a suite of software solutions designed to protect consumers and businesses from online threats. The company’s core revenue model is subscription-based, leveraging recurring revenue streams from its flagship products, including Norton antivirus, LifeLock identity theft protection, and Avast security software. These offerings cater to a global customer base, emphasizing ease of use, comprehensive protection, and cross-platform compatibility. Gen Digital holds a strong market position as a consolidator in the fragmented cybersecurity space, benefiting from brand recognition and economies of scale. Its acquisition strategy has expanded its product portfolio and geographic reach, reinforcing its competitive edge against both pure-play cybersecurity firms and broader tech giants. The company’s focus on integrating AI and machine learning into its solutions further enhances its value proposition, addressing evolving threats in an increasingly digital world.

Revenue Profitability And Efficiency

Gen Digital reported revenue of $3.94 billion for FY 2025, with net income of $643 million, reflecting a net margin of approximately 16.3%. The company generated $1.22 billion in operating cash flow, underscoring strong cash conversion capabilities. Capital expenditures were minimal at $15 million, indicating a capital-light business model. These metrics highlight efficient operations and a scalable cost structure, driven by high-margin subscription revenues.

Earnings Power And Capital Efficiency

Diluted EPS stood at $1.03, supported by robust profitability and a disciplined approach to capital allocation. The company’s ability to generate significant operating cash flow relative to net income suggests high-quality earnings. With minimal capex requirements, Gen Digital demonstrates strong capital efficiency, allowing for reinvestment in growth initiatives and shareholder returns.

Balance Sheet And Financial Health

Gen Digital maintains $1.01 billion in cash and equivalents, providing liquidity against total debt of $8.26 billion. The debt load is substantial but manageable given the company’s stable cash flows. The balance sheet reflects a leveraged but solvent position, with ample liquidity to meet near-term obligations and fund strategic initiatives.

Growth Trends And Dividend Policy

The company’s growth is underpinned by increasing demand for cybersecurity solutions, with recurring revenue from subscriptions providing visibility. Gen Digital pays a dividend of $0.51 per share, signaling a commitment to returning capital to shareholders. The dividend yield, combined with potential buybacks, aligns with a balanced capital return strategy.

Valuation And Market Expectations

Gen Digital’s valuation reflects its position as a mature player in the cybersecurity market, trading at multiples consistent with its growth and profitability profile. Market expectations likely incorporate steady revenue growth and margin stability, given the company’s entrenched market position and recurring revenue model.

Strategic Advantages And Outlook

Gen Digital’s strategic advantages include its diversified product portfolio, strong brand equity, and scalable platform. The outlook remains positive, driven by secular tailwinds in cybersecurity demand and the company’s ability to innovate. Risks include competitive pressures and integration challenges from acquisitions, but its market leadership provides a resilient foundation.

Sources

Company filings, 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