investorscraft@gmail.com

Intrinsic ValueOkta, Inc. (OKTA)

Previous Close$84.48
Intrinsic Value
Upside potential
Previous Close
$84.48

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

Okta, Inc. operates in the cybersecurity and identity management sector, providing cloud-based solutions for secure access and authentication. The company’s core revenue model is subscription-based, offering identity-as-a-service (IDaaS) platforms that enable enterprises to manage user identities across applications and devices. Okta’s flagship products, including Okta Identity Cloud and Workforce Identity, cater to businesses seeking seamless, scalable, and secure identity verification, positioning it as a leader in the growing identity access management (IAM) market. The company serves a diverse clientele, from mid-sized firms to Fortune 500 enterprises, capitalizing on the increasing demand for zero-trust security frameworks. Okta’s competitive edge lies in its integrations with major cloud providers and SaaS applications, enhancing its value proposition in hybrid and multi-cloud environments. With the rise of remote work and digital transformation, Okta is well-positioned to benefit from long-term trends favoring cloud-native security solutions.

Revenue Profitability And Efficiency

Okta reported revenue of $2.61 billion for FY 2025, reflecting strong demand for its identity solutions. The company achieved net income of $28 million, with diluted EPS of $0.06, marking a transition toward profitability. Operating cash flow was robust at $750 million, indicating efficient cash generation from core operations. Capital expenditures were minimal at -$8 million, underscoring the asset-light nature of its cloud-based model.

Earnings Power And Capital Efficiency

Okta’s earnings power is supported by high-margin subscription revenue, which drives recurring cash flows. The company’s capital efficiency is evident in its ability to generate significant operating cash flow relative to its capital expenditures. This efficiency allows Okta to reinvest in growth initiatives while maintaining financial flexibility.

Balance Sheet And Financial Health

Okta’s balance sheet shows $409 million in cash and equivalents, providing liquidity for operations and strategic investments. Total debt stands at $952 million, which is manageable given the company’s cash flow generation. The absence of dividends aligns with its growth-focused strategy, prioritizing reinvestment over shareholder payouts.

Growth Trends And Dividend Policy

Okta’s growth is driven by increasing adoption of cloud-based identity solutions, with revenue trends reflecting sustained demand. The company does not pay dividends, opting instead to allocate capital toward product innovation and market expansion. This approach aligns with its focus on long-term value creation in a rapidly evolving cybersecurity landscape.

Valuation And Market Expectations

Okta’s valuation reflects investor confidence in its leadership in the identity management space. Market expectations are anchored on its ability to maintain growth momentum and expand margins as it scales. The company’s premium valuation is justified by its strong competitive position and addressable market opportunity.

Strategic Advantages And Outlook

Okta’s strategic advantages include its first-mover status in IDaaS, a robust partner ecosystem, and a sticky customer base. The outlook remains positive, with tailwinds from digital transformation and heightened cybersecurity needs. Execution risks include competition and integration challenges, but Okta’s innovation pipeline and market traction position it well for sustained growth.

Sources

Company filings, investor presentations

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