investorscraft@gmail.com

Intrinsic ValueRed Violet, Inc. (RDVT)

Previous Close$48.61
Intrinsic Value
Upside potential
Previous Close
$48.61

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

Red Violet, Inc. operates in the data analytics and intelligence sector, providing cloud-based solutions for identity verification, fraud detection, and risk management. The company's core revenue model is subscription-based, offering scalable SaaS platforms that cater to industries such as financial services, healthcare, and e-commerce. Its flagship products, including idiCORE and FOREWARN, leverage proprietary algorithms and machine learning to deliver actionable insights, positioning Red Violet as a niche player in the competitive data analytics market. The company differentiates itself through real-time data integration, accuracy, and compliance with regulatory standards, appealing to clients seeking reliable risk mitigation tools. With a focus on mid-market and enterprise customers, Red Violet has carved out a defensible position by balancing affordability with advanced functionality, though it faces competition from larger incumbents like LexisNexis and TransUnion. Its ability to innovate and adapt to evolving data privacy laws will be critical in sustaining growth.

Revenue Profitability And Efficiency

Red Violet reported revenue of $75.2 million for FY 2024, reflecting steady growth in its SaaS offerings. Net income stood at $7.0 million, with diluted EPS of $0.50, indicating improved profitability. Operating cash flow of $24.0 million underscores efficient operations, while minimal capital expenditures ($169,000) suggest a capital-light model focused on scaling existing platforms rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, highlighting strong cash conversion. A low debt-to-equity ratio and high cash reserves ($36.5 million) further emphasize capital efficiency, enabling reinvestment in R&D or strategic acquisitions without overleveraging.

Balance Sheet And Financial Health

Red Violet maintains a robust balance sheet, with $36.5 million in cash and equivalents against modest total debt of $2.0 million. This liquidity position provides flexibility for growth initiatives or weathering economic downturns. The absence of significant liabilities reinforces financial stability.

Growth Trends And Dividend Policy

Revenue growth trends align with broader SaaS industry expansion, driven by increasing demand for data-driven decision-making tools. The company initiated a dividend policy, paying $0.30 per share, signaling confidence in sustained cash generation while balancing shareholder returns with reinvestment needs.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $0.50 EPS, Red Violet's valuation reflects market expectations for mid-teens growth, though it remains overshadowed by larger peers. Investor focus likely centers on its ability to maintain subscription growth and expand margins.

Strategic Advantages And Outlook

Red Violet's strategic advantages lie in its proprietary data assets and agile platform, which can adapt to regulatory changes. The outlook hinges on upselling to existing clients and penetrating adjacent markets, though competition and data privacy risks remain key challenges.

Sources

Company 10-K, investor disclosures

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