investorscraft@gmail.com

Intrinsic ValueSamsara Inc. (IOT)

Previous Close$28.05
Intrinsic Value
Upside potential
Previous Close
$28.05

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

Samsara Inc. operates in the industrial IoT (Internet of Things) sector, providing a cloud-based platform that connects physical operations data to improve efficiency, safety, and sustainability. The company’s core revenue model is subscription-based, offering solutions for fleet management, equipment monitoring, and workplace safety through integrated hardware and software. Samsara serves a diverse clientele, including logistics, construction, and manufacturing, positioning itself as a leader in digitizing industrial operations with scalable, data-driven insights. The company competes with legacy telematics providers and emerging tech firms by leveraging real-time analytics and AI-powered automation. Its market differentiation stems from a unified platform that reduces operational silos, appealing to enterprises seeking end-to-end visibility. Samsara’s growth is underpinned by the broader adoption of IoT across industries, regulatory pushes for safety compliance, and the need for cost optimization in asset-heavy sectors.

Revenue Profitability And Efficiency

Samsara reported $1.25 billion in revenue for FY2025, reflecting strong demand for its IoT solutions. However, the company remains unprofitable, with a net loss of $154.9 million, though improved from prior years. Operating cash flow turned positive at $131.7 million, signaling better working capital management. Capital expenditures were modest at $20.2 million, indicating a capital-light scaling model.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.28 highlights ongoing investments in growth, but operating cash flow positivity suggests improving unit economics. Samsara’s subscription model provides recurring revenue, enhancing predictability. The company’s capital efficiency is evident in its ability to scale without heavy asset investments, though profitability remains a future target.

Balance Sheet And Financial Health

Samsara maintains a solid liquidity position with $227.6 million in cash and equivalents, against $80.3 million in total debt. The low debt-to-equity ratio underscores financial flexibility. The absence of dividends aligns with its growth-focused strategy, reinvesting cash flows into R&D and market expansion.

Growth Trends And Dividend Policy

Revenue growth is driven by cross-selling and international expansion, with no dividend payouts as Samsara prioritizes reinvestment. The company’s focus on high-margin subscriptions and land-and-expand strategies supports long-term top-line growth, though profitability milestones are yet to be achieved.

Valuation And Market Expectations

The market values Samsara on growth potential, with its EV/sales multiple reflecting premium pricing for IoT leadership. Investor sentiment hinges on sustained revenue growth and path to profitability, balancing near-term losses against long-term scalability.

Strategic Advantages And Outlook

Samsara’s integrated platform and first-mover advantage in industrial IoT provide durable moats. Regulatory tailwinds and ESG-driven demand bolster its outlook. Execution risks include competition and macroeconomic sensitivity, but its subscription model and sticky customer base position it well for sustained growth.

Sources

10-K filing, CIK 0001642896

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