Previous Close | $182.90 |
Intrinsic Value | $160.25 |
Upside potential | -12% |
Data is not available at this time.
Cloudflare, Inc. operates in the cloud services and cybersecurity industry, providing a global network infrastructure that enhances performance, security, and reliability for internet applications. The company’s core revenue model is subscription-based, offering services such as content delivery networks (CDN), DDoS protection, zero-trust security, and edge computing solutions. Cloudflare serves a diverse clientele, from small businesses to large enterprises, positioning itself as a critical enabler of secure and scalable digital transformation. The company competes with established players like Akamai and Fastly, differentiating itself through its integrated platform and developer-friendly approach. Cloudflare’s market position is strengthened by its extensive global network, spanning over 200 cities, which ensures low-latency and high-performance delivery. Its focus on innovation, such as the introduction of Workers and R2 storage, underscores its commitment to expanding its product ecosystem and capturing growth in edge computing and serverless architectures.
Cloudflare reported revenue of $1.67 billion for FY 2024, reflecting strong growth in its subscription-based model. However, the company posted a net loss of $78.8 million, with diluted EPS of -$0.23, indicating ongoing investments in growth and infrastructure. Operating cash flow was robust at $380.4 million, demonstrating efficient cash generation despite capital expenditures of $185 million, which underscore its focus on scaling its global network.
Cloudflare’s operating cash flow of $380.4 million highlights its ability to convert revenue into cash, supporting its growth initiatives. The company’s capital expenditures, primarily directed toward network expansion and technology development, suggest a strategic focus on long-term scalability. While net income remains negative, the improving cash flow trajectory signals potential for future profitability as the business matures.
Cloudflare’s balance sheet shows $147.7 million in cash and equivalents, alongside total debt of $1.46 billion, reflecting a leveraged position to fund growth. The company’s liquidity appears manageable given its strong operating cash flow, but the high debt load warrants monitoring. Shareholders’ equity is likely pressured by accumulated losses, though the business continues to invest in high-return opportunities.
Cloudflare’s revenue growth underscores its expanding market share in cloud and security services. The company does not pay dividends, reinvesting all cash flows into growth initiatives, including R&D and global infrastructure. This aligns with its strategy to capture long-term opportunities in edge computing and cybersecurity, prioritizing scale over near-term shareholder returns.
Cloudflare’s valuation reflects high growth expectations, with investors pricing in its potential to dominate edge computing and security markets. The negative EPS suggests the market is valuing future cash flows rather than current profitability. Comparables in the cloud infrastructure sector trade at similar growth multiples, indicating consensus on its long-term opportunity.
Cloudflare’s strategic advantages include its integrated platform, global network, and developer-centric approach. The company is well-positioned to benefit from secular trends like edge computing and zero-trust security. However, execution risks and competitive pressures remain key challenges. The outlook hinges on its ability to monetize innovations and achieve sustained profitability while maintaining growth momentum.
10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |