investorscraft@gmail.com

Intrinsic ValueGen Digital Inc. Contingent Value Rights (GENVR)

Previous Close$1.76
Intrinsic Value
Upside potential
Previous Close
$1.76

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 sector, providing a suite of products designed to protect consumers and enterprises from online threats. The company's core revenue model is subscription-based, leveraging recurring revenue streams from its antivirus, identity protection, and privacy solutions. Its market position is strengthened by a broad product portfolio, including Norton, Avast, and LifeLock, which cater to both individual and corporate clients, ensuring diversified demand. Gen Digital competes in a highly fragmented industry, where brand trust and technological innovation are critical differentiators. The company has established a global footprint, with a strong presence in North America and Europe, supported by strategic acquisitions that expand its capabilities and customer base. Its focus on integrating AI and machine learning into its solutions enhances its competitive edge, positioning it as a leader in proactive threat detection and response. The cybersecurity market's rapid growth, driven by increasing digitalization and rising cyber threats, provides Gen Digital with significant expansion opportunities, though it faces intense competition from both established players and emerging startups.

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 efficient asset utilization and a capital-light business model. These metrics highlight robust profitability and operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS stood at $1.03, demonstrating solid earnings power. The company's ability to generate substantial operating cash flow relative to net income suggests effective working capital management. With minimal capital expenditures, Gen Digital maintains high capital efficiency, allowing for reinvestment in growth initiatives or debt reduction, though its high total debt of $8.26 billion warrants careful monitoring.

Balance Sheet And Financial Health

Gen Digital holds $1.01 billion in cash and equivalents, providing liquidity against its $8.26 billion total debt. The significant debt load raises leverage concerns, though strong operating cash flow offers some mitigation. The absence of dividends suggests a focus on debt management or growth reinvestment. Financial health hinges on sustaining cash flow to service obligations while navigating competitive pressures.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the cybersecurity sector's expansion bodes well for Gen Digital. The company does not pay dividends, prioritizing debt reduction or strategic investments. Future growth may hinge on product innovation, market penetration, and acquisitions, aligning with industry tailwinds from rising cyber threats and digital transformation.

Valuation And Market Expectations

With a market capitalization implied by 617 million shares outstanding, valuation metrics depend on share price data not provided. Investors likely weigh the company's strong cash flow against its high leverage, with expectations tied to sustained sector growth and execution on debt management. The contingent value rights structure adds complexity, requiring clarity on terms and potential payouts.

Strategic Advantages And Outlook

Gen Digital's strategic advantages include a trusted brand portfolio, recurring revenue model, and technological integration. The outlook is cautiously optimistic, balancing sector tailwinds against debt-related risks. Success will depend on maintaining innovation leadership, cost discipline, and prudent capital allocation. The company is well-positioned to capitalize on cybersecurity demand but must navigate competitive and financial challenges effectively.

Sources

Company filings, CIK 0000849399

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