investorscraft@gmail.com

Intrinsic ValueQualys, Inc. (QLYS)

Previous Close$133.46
Intrinsic Value
Upside potential
Previous Close
$133.46

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

Qualys, Inc. operates in the cybersecurity industry, specializing in cloud-based security and compliance solutions. The company’s core revenue model is subscription-based, offering its Qualys Cloud Platform to enterprises for vulnerability management, threat detection, and compliance monitoring. Its platform integrates multiple security applications, reducing the need for disparate tools and providing scalable, real-time insights. Qualys serves a diverse clientele, including Fortune 500 companies, leveraging its SaaS model to ensure recurring revenue and high customer retention. The cybersecurity sector is highly competitive, with rapid technological advancements and increasing regulatory demands. Qualys differentiates itself through its unified platform, which combines automation, scalability, and ease of deployment. The company’s focus on continuous innovation and integration with third-party systems strengthens its market position. Qualys competes with larger players like Palo Alto Networks and CrowdStrike but maintains a niche in vulnerability management and compliance. Its global footprint and partnerships with cloud providers enhance its reach, positioning it as a trusted vendor for enterprises prioritizing cloud-native security solutions.

Revenue Profitability And Efficiency

Qualys reported revenue of $607.6 million for FY 2024, reflecting steady growth in its subscription-based model. Net income stood at $173.7 million, with diluted EPS of $4.65, indicating strong profitability. Operating cash flow was robust at $244.1 million, supported by high-margin recurring revenue. Capital expenditures were modest at $12.3 million, underscoring the capital-efficient nature of its SaaS business.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to convert revenue into net income efficiently, with a net margin of approximately 28.6%. Qualys’ capital efficiency is highlighted by its low capex requirements relative to operating cash flow, enabling reinvestment in R&D and strategic initiatives without significant debt reliance. This positions the company well for sustained growth and innovation.

Balance Sheet And Financial Health

Qualys maintains a solid balance sheet, with $232.2 million in cash and equivalents and total debt of $47.2 million, reflecting a conservative leverage profile. The company’s strong liquidity and minimal debt obligations provide flexibility for strategic investments or acquisitions. Shareholders’ equity remains healthy, supported by consistent profitability and prudent financial management.

Growth Trends And Dividend Policy

Qualys has demonstrated consistent revenue growth, driven by expanding customer adoption and upsell opportunities. The company does not pay dividends, opting instead to reinvest cash flows into growth initiatives, including product development and market expansion. This aligns with its strategy to capitalize on the expanding cybersecurity market and maintain competitive differentiation.

Valuation And Market Expectations

The market values Qualys for its recurring revenue model and strong profitability, with a focus on long-term growth in the cybersecurity sector. Investors likely price in expectations for continued innovation and market share gains, given the company’s niche expertise and scalable platform. Valuation multiples reflect confidence in its ability to sustain high margins and cash flow generation.

Strategic Advantages And Outlook

Qualys’ strategic advantages include its integrated cloud platform, strong customer retention, and focus on automation. The outlook remains positive, supported by increasing demand for cloud security solutions and regulatory compliance requirements. The company’s ability to innovate and adapt to evolving threats positions it well for sustained growth in a dynamic industry.

Sources

10-K, investor presentations

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