investorscraft@gmail.com

Intrinsic ValueNICE Ltd. (NICE)

Previous Close$106.41
Intrinsic Value
Upside potential
Previous Close
$106.41

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

NICE Ltd. operates as a leading provider of cloud and on-premises enterprise software solutions, specializing in customer experience (CX) and workforce engagement management (WEM). The company serves a diverse clientele across industries such as financial services, telecommunications, and healthcare, leveraging AI-driven analytics, automation, and omnichannel engagement tools. Its core revenue model combines subscription-based cloud services with perpetual software licenses and maintenance, ensuring recurring revenue streams. NICE holds a strong competitive position in the CX space, competing with firms like Salesforce and Genesys, but differentiates itself through advanced AI capabilities and a focus on compliance-driven industries. The company’s strategic acquisitions, such as the purchase of LiveVox, further bolster its market share in cloud-based contact center solutions. NICE’s emphasis on innovation and scalability positions it well in the growing digital transformation landscape, where demand for automation and real-time analytics continues to rise.

Revenue Profitability And Efficiency

NICE reported revenue of $2.74 billion for FY 2024, with net income of $442.6 million, reflecting a net margin of approximately 16.2%. The company generated $832.6 million in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures were modest at $34.96 million, indicating a capital-light business model. Diluted EPS stood at $6.76, underscoring solid profitability on a per-share basis.

Earnings Power And Capital Efficiency

NICE’s earnings power is supported by high-margin recurring revenue streams, particularly from its cloud offerings. The company’s robust operating cash flow relative to net income highlights efficient working capital management. With minimal capital expenditures, NICE maintains high returns on invested capital, allowing for reinvestment in R&D and strategic acquisitions to sustain growth.

Balance Sheet And Financial Health

NICE’s balance sheet remains healthy, with $481.7 million in cash and equivalents against total debt of $563.6 million, reflecting a manageable leverage position. The company’s strong liquidity and cash flow generation provide flexibility for debt servicing and opportunistic investments. Shareholders’ equity is well-supported by retained earnings, indicating financial stability.

Growth Trends And Dividend Policy

NICE has demonstrated consistent revenue growth, driven by cloud adoption and expansion into new verticals. The company does not currently pay dividends, opting instead to reinvest cash flows into growth initiatives, including R&D and M&A. This strategy aligns with its focus on scaling its SaaS offerings and capturing market share in the evolving CX software space.

Valuation And Market Expectations

NICE’s valuation reflects its position as a high-growth SaaS player, with investors pricing in continued expansion in cloud revenue and margin improvement. The market appears to reward its ability to cross-sell AI and analytics solutions, though competitive pressures and macroeconomic headwinds remain key monitorable risks.

Strategic Advantages And Outlook

NICE’s strategic advantages lie in its AI-powered platform, vertical-specific solutions, and strong compliance features, which resonate with regulated industries. The company is well-positioned to benefit from long-term trends in digital transformation and automation. However, execution risks around integration of acquisitions and competition from larger tech players could influence its trajectory. The outlook remains positive, assuming sustained execution and market demand.

Sources

Company 10-K, investor presentations, Bloomberg

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