investorscraft@gmail.com

Intrinsic ValuenCino, Inc. (NCNO)

Previous Close$21.35
Intrinsic Value
Upside potential
Previous Close
$21.35

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

nCino, Inc. operates as a cloud-based software provider specializing in digital banking solutions for financial institutions. The company’s flagship platform, the nCino Bank Operating System, integrates customer relationship management, loan origination, and risk management into a unified workflow, enhancing operational efficiency for banks and credit unions. By leveraging AI and automation, nCino helps clients streamline lending, compliance, and account opening processes, positioning itself as a leader in the fintech SaaS space. nCino primarily serves mid-sized and large financial institutions, competing with legacy banking software providers while differentiating itself through scalability and real-time analytics. The company’s subscription-based revenue model ensures recurring income, supplemented by professional services. Its focus on digital transformation in banking aligns with industry trends toward automation and regulatory compliance, reinforcing its market relevance.

Revenue Profitability And Efficiency

nCino reported revenue of $540.7 million for FY2025, reflecting growth in its SaaS offerings. Despite a net loss of $37.9 million, the company generated positive operating cash flow of $55.2 million, indicating improving operational efficiency. Capital expenditures were modest at $1.8 million, suggesting a capital-light model focused on scaling existing infrastructure rather than heavy reinvestment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.33 underscores ongoing investments in growth, though operating cash flow conversion highlights improving earnings potential. nCino’s capital efficiency is supported by its cloud-based model, which minimizes physical infrastructure costs while maximizing scalability for client onboarding and platform enhancements.

Balance Sheet And Financial Health

nCino maintains a solid liquidity position with $120.9 million in cash and equivalents, against total debt of $236.8 million. The balance sheet reflects a manageable leverage profile, with debt likely supporting strategic initiatives rather than operational shortfalls. The absence of dividends aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

Revenue growth trends suggest strong demand for nCino’s digital banking solutions, though profitability remains secondary to market expansion. The company does not pay dividends, reinvesting cash flow into product development and customer acquisition to sustain its competitive edge in the evolving fintech landscape.

Valuation And Market Expectations

The market likely values nCino based on its recurring revenue potential and leadership in banking SaaS, despite current losses. Investors may focus on long-term scalability and margin improvement as the company matures and achieves greater economies of scale.

Strategic Advantages And Outlook

nCino’s cloud-native platform and focus on AI-driven automation provide a durable advantage in a sector prioritizing efficiency. The outlook remains positive as financial institutions accelerate digital adoption, though competition and execution risks persist. Success hinges on maintaining innovation while expanding its client base globally.

Sources

nCino, Inc. FY2025 financial statements (10-K), company filings

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