investorscraft@gmail.com

Intrinsic ValueNCR Atleos Corporation (NATL)

Previous Close$37.30
Intrinsic Value
Upside potential
Previous Close
$37.30

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

NCR Atleos Corporation operates in the financial technology and services sector, specializing in providing ATM solutions, digital banking, and payment processing services. The company generates revenue through a combination of hardware sales, software licensing, and recurring service fees, catering primarily to financial institutions and retail businesses. Its market position is strengthened by a global footprint and long-term contracts, though it faces competition from fintech disruptors and traditional banking infrastructure providers. NCR Atleos differentiates itself through integrated technology stacks that combine physical and digital banking solutions, enabling seamless customer experiences. The company’s focus on innovation, such as cloud-based ATM management and AI-driven fraud detection, positions it as a key player in the evolving cash-handling ecosystem. However, its reliance on legacy systems in some markets presents both challenges and opportunities for modernization.

Revenue Profitability And Efficiency

NCR Atleos reported revenue of $4.32 billion for FY 2024, with net income of $91 million, reflecting a net margin of approximately 2.1%. Operating cash flow stood at $344 million, indicating solid cash generation despite modest profitability. The absence of capital expenditures suggests a focus on optimizing existing infrastructure rather than heavy reinvestment, which may limit near-term growth but supports cash preservation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $1.23 demonstrates modest earnings power relative to its revenue base. With no reported capital expenditures, NCR Atleos appears to prioritize capital efficiency, though its high total debt of $3.05 billion raises questions about long-term leverage management. The balance between debt servicing and reinvestment will be critical for sustaining earnings growth.

Balance Sheet And Financial Health

NCR Atleos holds $419 million in cash and equivalents, providing liquidity against $3.05 billion in total debt. This leverage ratio suggests a strained balance sheet, requiring careful debt management. The lack of dividends aligns with a focus on debt reduction or operational reinvestment, though the absence of capex signals limited near-term expansion plans.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the company’s zero dividend policy suggests a focus on retaining earnings for debt repayment or strategic initiatives. The fintech sector’s rapid evolution may necessitate higher R&D or M&A spending to maintain competitiveness, though current financials show no such allocations.

Valuation And Market Expectations

With a market cap inferred from 72.2 million shares outstanding, NCR Atleos’ valuation hinges on its ability to improve profitability and manage debt. Investors likely expect margin expansion or deleveraging to justify current pricing, given the modest EPS and high debt load. Sector tailwinds in digital banking could offset these concerns if execution improves.

Strategic Advantages And Outlook

NCR Atleos benefits from entrenched relationships in the ATM and banking sectors, but its outlook depends on navigating digital transformation and debt constraints. Success in modernizing its product suite while maintaining cash flow stability will be key. Macro trends like cash usage decline and fintech disruption pose risks, but its hybrid physical-digital model offers niche resilience.

Sources

Company filings (CIK: 0001974138), inferred financials for FY 2024

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