investorscraft@gmail.com

Intrinsic ValueTD SYNNEX Corporation (SNX)

Previous Close$158.67
Intrinsic Value
Upside potential
Previous Close
$158.67

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

TD SYNNEX Corporation operates as a leading global distributor and solutions aggregator for the IT ecosystem, serving a diverse clientele of technology vendors, resellers, and system integrators. The company specializes in distributing hardware, software, and services across multiple verticals, including cloud computing, cybersecurity, and data analytics. Its hybrid distribution model combines traditional logistics with value-added services such as supply chain optimization, financial solutions, and technical support, positioning it as a critical intermediary in the technology supply chain. TD SYNNEX holds a strong market position due to its extensive vendor partnerships, global reach, and ability to adapt to evolving IT trends. The company’s focus on high-growth segments like hybrid cloud and edge computing further enhances its competitive edge. By leveraging its scale and expertise, TD SYNNEX mitigates margin pressures inherent in distribution while capitalizing on recurring revenue streams from services and subscriptions.

Revenue Profitability And Efficiency

TD SYNNEX reported revenue of $58.45 billion for FY 2024, reflecting its scale in the IT distribution market. Net income stood at $689.1 million, with diluted EPS of $7.95, indicating moderate profitability amid competitive industry dynamics. Operating cash flow of $1.22 billion underscores efficient working capital management, though capital expenditures of $175.1 million suggest ongoing investments in operational infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue base and ability to monetize value-added services. With an operating cash flow margin of approximately 2.1%, TD SYNNEX demonstrates steady capital efficiency, though its asset-heavy model requires careful balance between growth investments and returns. The diluted EPS growth reflects disciplined cost management despite macroeconomic headwinds.

Balance Sheet And Financial Health

TD SYNNEX maintains a solid balance sheet with $1.06 billion in cash and equivalents, providing liquidity against $3.91 billion in total debt. The debt level is manageable given its cash flow generation, but leverage metrics warrant monitoring amid interest rate volatility. The company’s financial health is further supported by its ability to service obligations through operational earnings.

Growth Trends And Dividend Policy

Growth trends are tied to IT spending cycles, with demand for cloud and cybersecurity solutions driving long-term opportunities. The company’s dividend of $1.68 per share signals a commitment to shareholder returns, though payout ratios remain conservative to preserve flexibility. Strategic acquisitions and organic expansion into high-margin services could enhance future growth trajectories.

Valuation And Market Expectations

The market values TD SYNNEX as a stable player in IT distribution, with its valuation reflecting moderate growth expectations. Investors likely price in its role as an industry consolidator, though competitive pressures and supply chain risks may temper multiples. The stock’s performance will hinge on execution in higher-margin segments and free cash flow conversion.

Strategic Advantages And Outlook

TD SYNNEX benefits from its global scale, vendor relationships, and hybrid distribution model, which insulates it from pure-play logistics competitors. The outlook remains cautiously optimistic, with growth dependent on IT spending resilience and successful integration of value-added services. Macroeconomic uncertainty and rapid technological shifts pose risks, but the company’s adaptability positions it well for sustained relevance.

Sources

Company filings (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