investorscraft@gmail.com

Intrinsic ValueOpen Text Corporation (OTEX.TO)

Previous Close$34.78
Intrinsic Value
Upside potential
Previous Close
$34.78

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 diverse clientele across multiple industries and geographies. The company’s core offerings include content services, business network solutions, cybersecurity, digital forensics, and AI-driven analytics, all designed to help organizations manage, secure, and derive value from their data. Open Text operates in the highly competitive software-as-a-service (SaaS) and cloud computing sectors, where it differentiates itself through its comprehensive, integrated platform and strategic partnerships with major technology firms like SAP, Google Cloud, and Microsoft. Its market position is bolstered by a strong presence in North America and Europe, as well as a growing footprint in emerging markets. The company’s revenue model combines software licensing, subscription services, and cloud-based solutions, catering to enterprise and mid-market clients, public sector agencies, and SMBs. Open Text’s ability to deliver scalable, secure, and compliant solutions positions it as a trusted partner for organizations navigating digital transformation and data governance challenges.

Revenue Profitability And Efficiency

Open Text reported revenue of CAD 5.77 billion for FY 2024, with net income of CAD 465 million, reflecting a net margin of approximately 8.1%. The company generated CAD 967.7 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures totaled CAD 159.3 million, indicating disciplined investment in growth initiatives. The diluted EPS of CAD 1.71 underscores its ability to deliver shareholder value despite a competitive landscape.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product portfolio and recurring revenue streams from subscriptions and cloud services. With a beta of 1.16, Open Text exhibits moderate volatility relative to the market. Its capital efficiency is evident in its ability to maintain profitability while investing in R&D and strategic acquisitions, though its high total debt of CAD 6.69 billion warrants careful monitoring.

Balance Sheet And Financial Health

Open Text’s balance sheet shows CAD 1.28 billion in cash and equivalents, providing liquidity to meet short-term obligations. However, its total debt of CAD 6.69 billion raises leverage concerns, necessitating prudent debt management. The company’s financial health is further supported by its strong operating cash flow, which helps service debt and fund growth initiatives.

Growth Trends And Dividend Policy

Open Text has demonstrated consistent growth through organic innovation and strategic acquisitions, particularly in cybersecurity and cloud services. The company pays a dividend of CAD 1.44 per share, reflecting a commitment to returning capital to shareholders. Future growth is expected to be driven by expanding its SaaS offerings and leveraging AI and analytics capabilities.

Valuation And Market Expectations

With a market capitalization of CAD 9.94 billion, Open Text trades at a premium relative to some peers, reflecting investor confidence in its long-term growth prospects. The company’s valuation is supported by its strong market position, recurring revenue model, and potential for margin expansion as it scales its cloud-based solutions.

Strategic Advantages And Outlook

Open Text’s strategic advantages include its deep industry expertise, robust partner ecosystem, and integrated software platform. The company is well-positioned to capitalize on the growing demand for data management and cybersecurity solutions. However, execution risks, including integration challenges from acquisitions and competitive pressures, could impact its outlook. Overall, Open Text remains a key player in the EIM space with significant growth potential.

Sources

Company filings, Bloomberg

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