investorscraft@gmail.com

Intrinsic ValuePure Storage, Inc. (PSTG)

Previous Close$69.56
Intrinsic Value
Upside potential
Previous Close
$69.56

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

Pure Storage, Inc. operates in the enterprise data storage industry, providing innovative flash-based solutions designed to simplify and modernize data infrastructure. The company’s core revenue model is driven by subscription services, product sales, and support contracts, with a focus on all-flash storage arrays and cloud-native platforms. Pure Storage differentiates itself through its proprietary DirectFlash technology, which enhances performance and efficiency while reducing total cost of ownership compared to traditional storage systems. The company serves a diverse clientele, including enterprises, cloud providers, and service providers, positioning itself as a leader in the high-growth flash storage market. Its Evergreen subscription model ensures recurring revenue streams and long-term customer retention, reinforcing its competitive edge in a sector dominated by legacy players. Pure Storage’s emphasis on sustainability, with energy-efficient designs, further strengthens its appeal in an increasingly eco-conscious market.

Revenue Profitability And Efficiency

Pure Storage reported revenue of $3.17 billion for FY 2025, reflecting steady growth in its product and subscription segments. The company achieved a net income of $106.7 million, with diluted EPS of $0.31, indicating improved profitability. Operating cash flow stood at $753.6 million, demonstrating strong cash generation capabilities, while capital expenditures of $226.7 million highlight ongoing investments in innovation and infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into operating cash flow efficiently, with a robust margin of 23.8%. Pure Storage’s capital efficiency is evident in its disciplined approach to expenditures, balancing growth investments with profitability. The absence of dividends allows for reinvestment in R&D and market expansion, further enhancing long-term earnings potential.

Balance Sheet And Financial Health

Pure Storage maintains a solid balance sheet with $723.6 million in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $281.2 million is manageable, reflecting a conservative leverage profile. The company’s financial health is supported by strong operating cash flow, ensuring flexibility to navigate market fluctuations and invest in growth opportunities.

Growth Trends And Dividend Policy

Pure Storage exhibits consistent revenue growth, driven by increasing demand for flash storage solutions and subscription services. The company does not pay dividends, opting instead to reinvest profits into innovation and market expansion. This strategy aligns with its focus on sustaining long-term growth and capturing a larger share of the evolving data storage market.

Valuation And Market Expectations

The market values Pure Storage based on its growth trajectory and leadership in the flash storage sector. With a focus on recurring revenue and technological differentiation, the company is well-positioned to meet investor expectations for sustained performance. Valuation metrics likely reflect optimism around its ability to capitalize on the shift toward cloud and hybrid storage solutions.

Strategic Advantages And Outlook

Pure Storage’s strategic advantages include its proprietary technology, recurring revenue model, and strong customer retention. The outlook remains positive, supported by industry tailwinds such as digital transformation and cloud adoption. The company’s focus on innovation and sustainability positions it for continued success in a competitive and rapidly evolving market.

Sources

10-K filing, 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