Previous Close | $28.14 |
Intrinsic Value | $6.43 |
Upside potential | -77% |
Data is not available at this time.
Radware Ltd. operates in the cybersecurity and application delivery sector, specializing in cloud and on-premises solutions that protect critical infrastructure and optimize digital performance. The company generates revenue primarily through subscription-based services, perpetual software licenses, and maintenance contracts, catering to enterprises, service providers, and government entities. Its flagship offerings include DDoS protection, web application firewalls, and ADC solutions, which are critical for ensuring uptime and security in an increasingly digital economy. Radware competes in a fragmented but high-growth market, differentiated by its hybrid deployment flexibility and AI-driven threat mitigation capabilities. While it faces competition from larger players like Cloudflare and F5 Networks, Radware maintains a niche position by focusing on real-time attack prevention and latency-sensitive applications. The company’s global footprint, with a strong presence in North America and EMEA, supports its reputation as a trusted provider for mission-critical environments.
Radware reported $274.9 million in revenue for FY 2024, with net income of $6.0 million, reflecting a modest but positive margin. Operating cash flow stood at $71.6 million, indicating healthy cash generation despite relatively low net profitability. Capital expenditures of $5.3 million suggest disciplined reinvestment, aligning with the company’s asset-light model. The diluted EPS of $0.14 underscores earnings scalability challenges in a competitive landscape.
The company’s ability to convert revenue into operating cash flow (26% of revenue) highlights efficient working capital management. However, net income margins remain thin at 2.2%, signaling pressure from R&D and sales costs typical of the cybersecurity sector. With no dividend payouts, Radware retains earnings to fund growth initiatives, though its capital efficiency metrics lag behind high-growth SaaS peers.
Radware maintains a solid liquidity position with $98.7 million in cash and equivalents against $18.3 million of total debt, yielding a robust net cash position. The debt-to-equity ratio appears conservative, supporting financial flexibility. Shareholders’ equity is bolstered by retained earnings, though the absence of dividends may reflect a strategic preference for reinvestment over shareholder returns.
Revenue growth trends are not explicitly provided, but the company’s focus on subscription models suggests potential for recurring income expansion. Radware does not pay dividends, redirecting cash flow toward R&D and market expansion. The lack of a dividend policy aligns with its growth-stage profile in the competitive cybersecurity market, where innovation and scalability are prioritized.
With a diluted EPS of $0.14 and approximately 42 million shares outstanding, Radware’s market valuation likely reflects investor expectations for mid-single-digit earnings growth. The stock’s performance may hinge on its ability to scale profitability while maintaining technological differentiation in a crowded sector. Comparables analysis would require peer metrics to contextualize its P/E or EV/EBITDA multiples.
Radware’s hybrid security solutions and AI-driven threat detection provide a competitive edge in an era of escalating cyber risks. The company’s outlook depends on its ability to capitalize on cloud migration trends and upselling existing clients. Execution risks include pricing pressure from larger rivals, but its niche focus on real-time protection could sustain long-term relevance if innovation cycles remain robust.
Company filings (CIK 0001094366), FY 2024 preliminary data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |