investorscraft@gmail.com

Intrinsic ValueOneStream, Inc. Class A Common Stock (OS)

Previous Close$23.61
Intrinsic Value
Upside potential
Previous Close
$23.61

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

OneStream, Inc. operates in the enterprise software sector, specializing in unified corporate performance management (CPM) solutions. The company’s cloud-based platform integrates financial consolidation, planning, reporting, and analytics, serving mid-to-large enterprises across industries such as manufacturing, retail, and financial services. OneStream differentiates itself through a single-vendor approach, reducing complexity compared to legacy multi-vendor CPM systems. Its subscription-based revenue model ensures recurring income, while its focus on scalability and AI-driven insights positions it competitively against established players like Oracle and SAP. The company targets organizations seeking to modernize financial operations with a unified, extensible platform, leveraging its strong partner ecosystem and customer-centric implementations to drive adoption. Despite competition, OneStream’s emphasis on configurability and automation has helped it carve a niche in the growing CPM market, which is increasingly shifting toward cloud-native solutions.

Revenue Profitability And Efficiency

OneStream reported revenue of $489.4 million for FY 2024, reflecting its growing subscription base. However, net income stood at -$216.2 million, with diluted EPS of -$0.92, indicating ongoing investments in growth and scalability. Operating cash flow was positive at $61.2 million, suggesting core operations are generating liquidity, while capital expenditures were modest at -$2.6 million, highlighting capital-light expansion.

Earnings Power And Capital Efficiency

The company’s negative earnings underscore its growth-stage focus, prioritizing market capture over near-term profitability. Operating cash flow positivity indicates efficient working capital management, but elevated operating expenses, likely tied to R&D and sales expansion, weigh on margins. Capital efficiency appears reasonable given the low capex intensity, typical of SaaS businesses scaling via cloud infrastructure.

Balance Sheet And Financial Health

OneStream maintains a robust liquidity position with $544.2 million in cash and equivalents, providing ample runway for growth initiatives. Total debt is minimal at $18.6 million, reflecting a conservative leverage profile. The strong cash reserve supports continued investment in product development and customer acquisition without near-term solvency concerns.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the SaaS model suggests recurring revenue expansion. The company does not pay dividends, reinvesting cash flows into scaling operations. Future growth will likely hinge on upselling existing customers and penetrating new verticals, given the competitive CPM landscape.

Valuation And Market Expectations

Market expectations likely focus on top-line growth and path to profitability, given the negative EPS. Valuation metrics are unavailable, but investors may benchmark against SaaS peers on revenue multiples, balancing growth potential against cash burn. The company’s niche positioning and recurring revenue base could justify premium pricing if execution improves margins.

Strategic Advantages And Outlook

OneStream’s unified CPM platform and cloud-native architecture provide strategic differentiation in a fragmented market. Long-term success depends on sustaining innovation, expanding its partner network, and achieving economies of scale. Macro headwinds in enterprise software spending could pose challenges, but demand for integrated financial solutions supports a favorable outlook if execution aligns with market needs.

Sources

Company filings, CIK 0001889956

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