investorscraft@gmail.com

Intrinsic ValueZoomInfo Technologies Inc. (GTM)

Previous Close$8.05
Intrinsic Value
Upside potential
Previous Close
$8.05

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

ZoomInfo Technologies Inc. operates in the enterprise software sector, specializing in go-to-market intelligence solutions. The company provides a comprehensive database of business contacts and firmographic data, enabling sales, marketing, and recruiting teams to identify and engage with high-value prospects. Its revenue model is primarily subscription-based, with tiered offerings catering to SMBs and large enterprises. ZoomInfo differentiates itself through proprietary AI-driven data enrichment and real-time updates, positioning it as a leader in the B2B data-as-a-service market. The company competes with legacy CRM providers and emerging data platforms, leveraging its scale and accuracy to maintain a dominant market share. Its integrations with major sales and marketing tools further solidify its ecosystem advantage, making it a critical enabler of revenue operations for modern businesses.

Revenue Profitability And Efficiency

ZoomInfo reported $1.21 billion in revenue for FY 2024, reflecting steady growth in its subscription-based model. Net income stood at $29.1 million, with diluted EPS of $0.08, indicating modest profitability amid reinvestment. Operating cash flow was robust at $369.4 million, highlighting strong cash conversion efficiency. The absence of capital expenditures suggests a capital-light model focused on scalable software delivery.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by high-margin recurring revenue, with operating cash flow significantly exceeding net income. This disparity suggests non-cash charges or working capital benefits. ZoomInfo’s capital efficiency is evident in its ability to generate substantial cash flow without significant reinvestment, though its leveraged balance sheet may constrain future flexibility.

Balance Sheet And Financial Health

ZoomInfo holds $139.9 million in cash and equivalents against $1.39 billion in total debt, indicating a leveraged position. The debt-to-equity ratio warrants monitoring, though strong operating cash flow provides liquidity. Absence of dividends aligns with a growth-focused capital allocation strategy, prioritizing debt management and potential M&A over shareholder returns.

Growth Trends And Dividend Policy

Revenue growth trends suggest sustained demand for data-driven sales solutions, though profitability remains secondary to expansion. The company does not pay dividends, reinvesting cash flow into product development and market penetration. Future growth may hinge on upselling existing customers and expanding internationally, given the saturated North American market.

Valuation And Market Expectations

The market likely prices ZoomInfo on revenue multiples, given its growth trajectory and SaaS metrics. Investors may focus on ARR expansion and churn rates, with profitability taking a backseat. The debt load could weigh on valuation if interest rates remain elevated, though its cash flow generation mitigates near-term risks.

Strategic Advantages And Outlook

ZoomInfo’s proprietary data assets and integrations provide a durable moat, but competition from vertical-specific platforms poses a long-term threat. The outlook depends on its ability to monetize AI enhancements and maintain data accuracy. Macroeconomic headwinds may slow SMB adoption, but enterprise demand should remain resilient due to the mission-critical nature of its offerings.

Sources

Company 10-K, investor disclosures

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