investorscraft@gmail.com

Intrinsic ValueRiskified Ltd. (RSKD)

Previous Close$4.26
Intrinsic Value
Upside potential
Previous Close
$4.26

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

Riskified Ltd. operates in the e-commerce fraud prevention and risk management sector, providing AI-driven solutions to merchants and financial institutions. The company’s core revenue model is based on a pay-for-performance approach, charging fees for successfully approved transactions while mitigating chargeback risks. Its platform leverages machine learning to analyze behavioral and transactional data, enabling real-time decision-making for online payments. Riskified serves global enterprises, particularly in retail, travel, and digital goods, positioning itself as a leader in balancing fraud prevention with approval rate optimization. The company differentiates itself through proprietary algorithms and a vast data network, which enhance accuracy and scalability. Its solutions address the growing need for seamless yet secure digital commerce, especially as online fraud becomes more sophisticated. Riskified competes with legacy fraud detection providers by offering a more dynamic, data-centric approach tailored to high-growth e-commerce markets.

Revenue Profitability And Efficiency

Riskified reported revenue of $327.5 million for FY 2024, reflecting its scalable platform and expanding client base. The company posted a net loss of $34.9 million, with diluted EPS of -$0.20, indicating ongoing investments in growth and technology. Operating cash flow was positive at $39.7 million, suggesting effective working capital management, while capital expenditures remained minimal at -$637,000, underscoring capital-light operations.

Earnings Power And Capital Efficiency

The company’s ability to generate positive operating cash flow despite a net loss highlights its potential for future profitability. Riskified’s capital efficiency is evident in its low capex requirements, allowing reinvestment in R&D and customer acquisition. The pay-for-performance model aligns revenue with client success, though margins may fluctuate with transaction volumes and fraud trends.

Balance Sheet And Financial Health

Riskified maintains a strong liquidity position with $371.1 million in cash and equivalents, providing flexibility for strategic initiatives. Total debt stands at $27.5 million, indicating a conservative leverage profile. The robust cash reserves support ongoing operations and potential expansion, mitigating near-term financial risks.

Growth Trends And Dividend Policy

Revenue growth is driven by increasing e-commerce adoption and demand for fraud prevention solutions. Riskified does not pay dividends, reinvesting cash flows into technology and market expansion. The company’s focus on scaling its platform and enhancing AI capabilities positions it for long-term growth in a high-potential sector.

Valuation And Market Expectations

The market likely values Riskified based on its growth trajectory and leadership in fraud prevention technology. The absence of profitability may weigh on near-term multiples, but positive cash flow and a scalable model could justify premium pricing as the company matures.

Strategic Advantages And Outlook

Riskified’s proprietary AI and extensive data network provide a competitive edge in fraud detection accuracy. The company is well-positioned to capitalize on rising e-commerce fraud risks, though competition and macroeconomic factors could impact growth. Strategic investments in technology and partnerships will be critical to maintaining its market leadership.

Sources

Company filings, 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