investorscraft@gmail.com

Intrinsic ValuePagerDuty, Inc. (PD)

Previous Close$10.61
Intrinsic Value
Upside potential
Previous Close
$10.61

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

PagerDuty, Inc. operates in the enterprise software sector, specializing in digital operations management. The company provides a cloud-based platform that enables businesses to manage incidents, automate workflows, and ensure operational resilience. Its core revenue model is subscription-based, targeting IT, DevOps, and security teams across industries such as technology, finance, and healthcare. PagerDuty differentiates itself through real-time alerting, AI-driven automation, and integrations with leading enterprise tools, positioning it as a critical solution for modern digital infrastructure. The company competes in a growing market for incident response and observability, where demand is driven by increasing complexity in IT environments and the need for uptime reliability. PagerDuty’s market position is bolstered by its strong brand recognition and partnerships with major cloud providers, though it faces competition from larger players like ServiceNow and Splunk. Its focus on mid-market and enterprise customers provides stability, while its innovation in AIOps and automation offers long-term growth potential.

Revenue Profitability And Efficiency

PagerDuty reported revenue of $467.5 million for FY 2025, reflecting steady growth in its subscription-based model. The company posted a net loss of $42.7 million, with diluted EPS of -$0.59, indicating ongoing investments in growth despite profitability challenges. Operating cash flow was robust at $117.9 million, demonstrating efficient cash generation, while capital expenditures were minimal at $2.8 million, underscoring the asset-light nature of its SaaS business.

Earnings Power And Capital Efficiency

The company’s negative net income highlights its reinvestment strategy, prioritizing expansion over near-term profitability. Strong operating cash flow suggests healthy underlying earnings power, supported by high-margin recurring revenue. Capital efficiency is evident in low capex requirements, allowing PagerDuty to allocate resources toward R&D and customer acquisition while maintaining liquidity.

Balance Sheet And Financial Health

PagerDuty maintains a solid liquidity position with $346.5 million in cash and equivalents, providing flexibility for strategic initiatives. Total debt of $463.7 million indicates leverage, though the company’s recurring revenue model supports debt servicing. The absence of dividends aligns with its growth-focused capital allocation, prioritizing reinvestment and debt management over shareholder payouts.

Growth Trends And Dividend Policy

Revenue growth trends suggest PagerDuty is capturing demand for digital operations tools, though profitability remains elusive. The company does not pay dividends, reflecting its focus on scaling operations and expanding market share. Future growth may hinge on upselling existing customers and penetrating new verticals, with profitability likely improving as the business matures.

Valuation And Market Expectations

Market expectations for PagerDuty likely balance its growth potential against profitability concerns. The company’s valuation may reflect its position in a competitive but expanding market, with investors weighing its recurring revenue stability against the need for sustained investment to maintain differentiation.

Strategic Advantages And Outlook

PagerDuty’s strategic advantages include its specialized platform, strong integrations, and focus on mission-critical workflows. The outlook depends on its ability to scale efficiently, monetize AI-driven features, and navigate competitive pressures. Success in these areas could solidify its position as a leader in digital operations management, though execution risks remain.

Sources

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