investorscraft@gmail.com

Intrinsic Value of Cloudflare, Inc. (NET)

Previous Close$182.90
Intrinsic Value
Upside potential
Previous Close
$182.90

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K, investor presentations

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