investorscraft@gmail.com

Intrinsic ValueP10, Inc. (PX)

Previous Close$10.78
Intrinsic Value
Upside potential
Previous Close
$10.78

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

P10, Inc. operates as a specialized investment firm focused on private markets, offering a diversified suite of alternative asset management solutions. The company primarily generates revenue through management fees, performance fees, and carried interest from its investment funds, catering to institutional and high-net-worth investors. Its product portfolio spans private equity, private credit, and venture capital, positioning P10 as a niche player in the rapidly growing alternatives sector. The firm differentiates itself through a combination of proprietary deal sourcing, sector expertise, and a disciplined investment approach, which has allowed it to carve out a competitive position in a market dominated by larger asset managers. P10’s focus on middle-market opportunities and tailored investment strategies provides a unique value proposition, appealing to investors seeking differentiated returns and lower correlation to public markets. The company’s ability to scale its platform while maintaining selectivity in investments underscores its potential for sustained growth in a fragmented industry.

Revenue Profitability And Efficiency

P10 reported revenue of $296.4 million for FY 2024, with net income of $18.7 million, reflecting a net margin of approximately 6.3%. The diluted EPS stood at $0.16, indicating modest profitability. Operating cash flow was robust at $101 million, significantly outpacing net income, suggesting strong cash conversion efficiency. Capital expenditures were minimal at $4.4 million, highlighting the asset-light nature of the business model.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by recurring management fees, supplemented by performance-based income. With $67.5 million in cash and equivalents against $340.4 million in total debt, P10 maintains a leveraged balance sheet, though its strong operating cash flow provides liquidity support. The firm’s capital efficiency is evident in its ability to generate substantial cash flow relative to its equity base.

Balance Sheet And Financial Health

P10’s balance sheet shows $67.5 million in cash and equivalents, offset by $340.4 million in total debt, resulting in a net debt position of $272.9 million. The company’s financial health is supported by its $101 million in operating cash flow, which provides ample coverage for interest obligations and potential debt repayment. The asset-light model reduces fixed capital requirements, enhancing financial flexibility.

Growth Trends And Dividend Policy

P10’s growth is tied to the expansion of its asset under management (AUM) and performance fee realization. The company paid a dividend of $0.14 per share, reflecting a payout ratio of approximately 88% of diluted EPS, indicating a commitment to returning capital to shareholders. Future growth will likely depend on fundraising success and market conditions in private markets.

Valuation And Market Expectations

The market appears to price P10 based on its ability to scale AUM and maintain fee margins. With a diluted EPS of $0.16 and a dividend yield anchored by its payout, investor expectations likely hinge on the firm’s capacity to sustain cash flow generation and deploy capital effectively in a competitive alternatives landscape.

Strategic Advantages And Outlook

P10’s strategic advantages lie in its specialized focus on private markets and middle-market opportunities, which offer higher growth potential than saturated segments. The outlook remains cautiously optimistic, contingent on the firm’s ability to navigate macroeconomic headwinds and maintain investor confidence. Its disciplined investment approach and scalable platform position it well for long-term value creation.

Sources

Company filings, CIK 0001841968

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