investorscraft@gmail.com

Intrinsic ValueKaltura, Inc. (KLTR)

Previous Close$1.63
Intrinsic Value
Upside potential
Previous Close
$1.63

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

Kaltura, Inc. operates in the enterprise software sector, specializing in cloud-based video technology solutions. The company provides a comprehensive platform for video creation, management, and distribution, catering to businesses, educational institutions, and media organizations. Its revenue model is primarily subscription-based, with additional income from professional services and licensing. Kaltura competes in a fragmented market dominated by larger players like Brightcove and Vimeo, but it differentiates itself through open-source flexibility and customizable workflows. The company targets mid-market and enterprise clients seeking scalable, API-driven video solutions. Kaltura's positioning as a hybrid SaaS provider allows it to address complex use cases in learning management, corporate communications, and OTT streaming. While not a market leader, it maintains niche strength in education and regulated industries where compliance and integration capabilities are prioritized.

Revenue Profitability And Efficiency

Kaltura reported $178.7 million in revenue for the period, demonstrating continued demand for its video platform solutions. However, the company remains unprofitable with a net loss of $31.3 million, reflecting ongoing investments in R&D and sales expansion. Operating cash flow turned positive at $12.2 million, suggesting some operational leverage, while modest capital expenditures of $521,000 indicate a capital-light business model.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.21 reflects persistent earnings challenges despite revenue scale. The company's negative net income margin of approximately -17.5% indicates suboptimal capital efficiency, though improving cash flow generation hints at potential path to profitability. Kaltura's asset-light model helps mitigate some efficiency concerns, but significant work remains to achieve sustainable returns on invested capital.

Balance Sheet And Financial Health

Kaltura maintains $33.1 million in cash against $50.0 million of total debt, presenting a constrained liquidity position. The debt-heavy capital structure may limit financial flexibility, though absence of dividends preserves cash. With no meaningful tangible assets, the balance sheet reflects typical SaaS company characteristics - intangible-heavy with reliance on recurring revenue streams to service obligations.

Growth Trends And Dividend Policy

Top-line growth appears modest given the reported revenue figure, though specific growth rates are unavailable. The company follows a no-dividend policy, consistent with its growth-stage status and need to reinvest cash flows into product development and market expansion. Customer retention and expansion metrics would provide clearer insight into sustainable growth potential beyond the absolute revenue number.

Valuation And Market Expectations

Market expectations appear tempered given the persistent losses and competitive sector dynamics. The enterprise value/revenue multiple would be the primary valuation metric, though precise calculation requires current market capitalization data. Investors likely price in continued losses with long-term bets on margin improvement and market share gains in specialized verticals.

Strategic Advantages And Outlook

Kaltura's technical differentiation in open-source video infrastructure provides some competitive insulation, particularly in education and government verticals. The outlook remains cautious due to funding constraints and sector competition, though platform stickiness and video's growing enterprise importance offer potential upside. Success depends on achieving profitability thresholds while maintaining product differentiation in an increasingly crowded market.

Sources

Company filings (10-K), CIK 0001432133

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