investorscraft@gmail.com

Intrinsic ValueCS Disco, Inc. (LAW)

Previous Close$6.25
Intrinsic Value
Upside potential
Previous Close
$6.25

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

CS Disco, Inc. operates in the legal technology sector, providing cloud-native solutions designed to streamline litigation workflows for law firms, corporate legal departments, and government agencies. The company's flagship product, DISCO, leverages artificial intelligence and automation to enhance e-discovery, case management, and legal analytics, reducing inefficiencies in the legal process. By focusing on innovation and scalability, CS Disco has positioned itself as a disruptor in a traditionally slow-to-adopt-tech industry, targeting mid-sized to large legal entities seeking modern, cost-effective solutions. The company generates revenue primarily through subscription-based SaaS offerings, which provide recurring income and high customer retention. Its competitive edge lies in its proprietary AI algorithms, intuitive user interface, and integrations with existing legal tech ecosystems. While the market is competitive with players like Relativity and Everlaw, CS Disco differentiates through its cloud-native architecture and emphasis on automation, appealing to firms prioritizing agility and digital transformation.

Revenue Profitability And Efficiency

CS Disco reported revenue of $144.8 million for FY 2024, reflecting its growing adoption in the legal tech market. However, the company remains unprofitable, with a net loss of $55.8 million and diluted EPS of -$0.93. Operating cash flow was negative at $8.7 million, though capital expenditures were modest at $2.8 million, indicating disciplined investment in growth while managing liquidity.

Earnings Power And Capital Efficiency

The company's negative earnings highlight ongoing investments in product development and market expansion. With a capital-light SaaS model, CS Disco aims to improve margins as it scales, but current efficiency metrics are pressured by high sales and R&D costs. The absence of significant debt suggests room for strategic capital allocation once profitability improves.

Balance Sheet And Financial Health

CS Disco maintains a solid liquidity position with $52.8 million in cash and equivalents, against total debt of $9.3 million. The balance sheet appears manageable, with no immediate solvency risks, though sustained losses could strain resources if not offset by revenue growth or additional funding.

Growth Trends And Dividend Policy

Revenue growth trends will depend on broader adoption of its SaaS platform and upsell opportunities. The company does not pay dividends, reinvesting all cash flows into expansion. Investor focus remains on achieving scale and eventual profitability in a competitive legal tech landscape.

Valuation And Market Expectations

The market likely prices CS Disco on growth potential rather than current earnings, given its negative EPS. Valuation multiples should be assessed against SaaS peers, with attention to customer acquisition costs and lifetime value metrics as indicators of future margin improvement.

Strategic Advantages And Outlook

CS Disco's AI-driven platform and cloud-native approach provide differentiation, but execution risks persist. The outlook hinges on converting its tech edge into sustainable monetization, particularly in cross-selling analytics and automation tools. Macroeconomic pressures on legal budgets could slow adoption, requiring disciplined go-to-market strategies.

Sources

Company filings (CIK: 0001625641), FY 2024 financial data

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