investorscraft@gmail.com

Intrinsic Valuemonday.com Ltd. (MNDY)

Previous Close$191.95
Intrinsic Value
Upside potential
Previous Close
$191.95

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

monday.com Ltd. operates in the competitive cloud-based work operating system (Work OS) sector, providing a flexible platform for teams to manage workflows, projects, and collaboration. The company generates revenue primarily through subscription-based SaaS offerings, catering to businesses of all sizes with customizable solutions for task management, CRM, and automation. Its platform integrates with third-party tools, enhancing its utility in diverse industries such as tech, marketing, and operations. monday.com differentiates itself through a highly visual, user-friendly interface and scalable pricing tiers, targeting both SMBs and enterprise clients. The company competes with established players like Asana and Trello but has carved out a niche by emphasizing adaptability and no-code/low-code customization. Its market position is bolstered by strong customer retention and expansion into vertical-specific solutions, though it faces challenges in scaling against larger incumbents with deeper resources.

Revenue Profitability And Efficiency

In FY 2024, monday.com reported revenue of $972.0 million, reflecting robust growth in its subscription-based model. Net income stood at $32.4 million, with diluted EPS of $0.62, indicating a transition toward profitability. Operating cash flow was strong at $311.1 million, supported by high-margin recurring revenue. Capital expenditures were modest at $13.2 million, suggesting efficient scaling without excessive reinvestment.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, highlighting effective working capital management. Its capital-light model allows for high incremental margins, as evidenced by the low capex-to-revenue ratio. The diluted EPS growth signals improving profitability, though further efficiency gains may be needed to sustain margins amid competitive pressures.

Balance Sheet And Financial Health

monday.com maintains a strong balance sheet, with $1.41 billion in cash and equivalents against total debt of $106.0 million, providing ample liquidity for growth initiatives. The negligible debt load and high cash reserves underscore financial flexibility, reducing near-term solvency risks. Shareholder equity is likely robust, though detailed liabilities data is unavailable.

Growth Trends And Dividend Policy

Revenue growth trends suggest rapid adoption of the Work OS platform, though the absence of dividends aligns with the company’s focus on reinvesting cash flows into expansion. Future growth may hinge on upselling existing customers and penetrating enterprise markets, with international expansion as a potential lever. The lack of a dividend policy is typical for high-growth SaaS firms prioritizing scalability.

Valuation And Market Expectations

The market likely values monday.com on revenue multiples given its growth trajectory, with profitability metrics gaining relevance as margins expand. Investor expectations may center on sustained top-line growth and improving free cash flow conversion, though competition could temper long-term pricing power. The stock’s premium reflects optimism about its niche positioning and execution.

Strategic Advantages And Outlook

monday.com’s strategic advantages include its intuitive platform, strong customer retention, and vertical-specific adaptability. However, the outlook depends on its ability to fend off larger competitors while expanding into higher-margin enterprise deals. Macroeconomic headwinds affecting SaaS spending could pose risks, but the company’s solid balance sheet provides a buffer to navigate volatility.

Sources

Company filings (CIK: 0001845338), FY 2024 preliminary financials

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