investorscraft@gmail.com

Intrinsic ValueOpen Text Corporation (OTEX)

Previous Close$33.68
Intrinsic Value
Upside potential
Previous Close
$33.68

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

Open Text Corporation is a leading provider of enterprise information management (EIM) software and solutions, serving a global clientele across industries such as financial services, healthcare, and government. The company’s core revenue model is driven by software licensing, cloud subscriptions, and professional services, with a focus on helping organizations manage, secure, and derive insights from unstructured data. Its flagship products include content management, AI-powered analytics, and cybersecurity solutions, positioning Open Text as a critical enabler of digital transformation. The company operates in a highly competitive sector dominated by large tech firms, but it differentiates itself through deep domain expertise, scalable platforms, and a strong emphasis on compliance and data governance. Open Text has strategically expanded through acquisitions, enhancing its market reach and technological capabilities. Its ability to integrate complex data ecosystems gives it a durable edge in serving enterprises with mission-critical information needs.

Revenue Profitability And Efficiency

Open Text reported revenue of $5.77 billion for FY 2024, with net income of $465 million, reflecting an 8.1% net margin. Operating cash flow stood at $967.7 million, demonstrating robust cash generation. Capital expenditures of $159.3 million indicate disciplined reinvestment, supporting growth without excessive outlays. The company’s ability to convert revenue into cash underscores operational efficiency, though margins may face pressure from integration costs of recent acquisitions.

Earnings Power And Capital Efficiency

Diluted EPS of $1.71 highlights the company’s earnings power, supported by a scalable software model. Open Text’s capital efficiency is evident in its ability to fund growth while maintaining profitability. The balance between debt and equity financing suggests a strategic approach to leveraging its balance sheet, though interest coverage remains a focus area given its $6.69 billion total debt.

Balance Sheet And Financial Health

Open Text holds $1.28 billion in cash and equivalents, providing liquidity against $6.69 billion in total debt. The debt load is substantial but manageable given stable cash flows. The company’s financial health is underpinned by its recurring revenue streams, though leverage ratios warrant monitoring, especially in a higher interest rate environment.

Growth Trends And Dividend Policy

Open Text has pursued growth through acquisitions, expanding its product portfolio and geographic footprint. The company pays a dividend of $1.0375 per share, signaling confidence in sustained cash flow. While dividend yields are modest, the payout reflects a balanced capital allocation strategy, prioritizing both shareholder returns and reinvestment for organic and inorganic growth.

Valuation And Market Expectations

The market values Open Text at a multiple reflective of its steady cash flows and niche leadership. Investors likely price in execution risks related to debt management and integration of acquisitions. The stock’s performance will hinge on the company’s ability to sustain growth while improving profitability metrics.

Strategic Advantages And Outlook

Open Text’s deep expertise in EIM and strategic acquisitions provide a competitive moat. The outlook remains positive, driven by demand for data management and AI-driven analytics. However, macroeconomic headwinds and integration challenges could temper near-term growth. Long-term success will depend on leveraging its technology stack to capture cross-selling opportunities and expanding its cloud-based offerings.

Sources

Company filings (10-K), 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