investorscraft@gmail.com

Intrinsic ValueStoneCo Ltd. (STNE)

Previous Close$18.29
Intrinsic Value
Upside potential
Previous Close
$18.29

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

StoneCo Ltd. operates as a leading financial technology company in Brazil, specializing in end-to-end payment solutions and software for small and medium-sized businesses (SMBs). The company generates revenue primarily through transaction fees, subscription services, and value-added financial products, positioning itself as a one-stop-shop for SMBs seeking digital payment infrastructure. Its integrated platform combines point-of-sale systems, banking services, and analytics tools, enabling merchants to streamline operations and optimize cash flow. StoneCo competes in Brazil's highly fragmented fintech sector, where it differentiates itself through a vertically integrated approach and deep merchant relationships. The company has scaled rapidly by targeting underserved SMBs, leveraging technology to reduce friction in digital payments. While facing competition from traditional banks and agile fintech startups, StoneCo maintains a strong foothold due to its comprehensive ecosystem and localized expertise in Brazil's complex regulatory environment.

Revenue Profitability And Efficiency

StoneCo reported BRL 12.7 billion in revenue for the period, reflecting its scale in Brazil's payment ecosystem. However, the company posted a net loss of BRL 1.5 billion, with diluted EPS of -5.02, indicating significant profitability challenges. Operating cash flow was negative BRL 3.6 billion, suggesting substantial working capital demands or investment needs in its growth phase. The absence of capital expenditures implies asset-light operations or potential underinvestment in infrastructure.

Earnings Power And Capital Efficiency

The negative earnings and cash flow figures demonstrate StoneCo's current lack of earnings power, likely due to aggressive growth investments, competitive pressures, or credit risk exposure in its portfolio. The company's ability to monetize its merchant base remains constrained, with capital efficiency metrics appearing weak given the substantial losses relative to its revenue scale. This suggests the business model may require further optimization to achieve sustainable returns.

Balance Sheet And Financial Health

StoneCo maintains a solid liquidity position with BRL 5.2 billion in cash and equivalents, providing a buffer against operational losses. However, total debt of BRL 12.9 billion raises concerns about leverage, particularly given the negative cash flows. The debt-to-equity ratio appears elevated, potentially limiting financial flexibility. Investors should monitor the company's ability to service debt while funding growth initiatives in a high-interest rate environment.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, StoneCo operates in Brazil's expanding digital payments market, with long-term potential as cash usage declines. The company has not instituted a dividend policy (dividend per share of 0), consistent with its growth-stage focus and current unprofitability. Future growth will depend on market share gains, product expansion, and improving unit economics in its core SMB segment.

Valuation And Market Expectations

The market appears to be pricing StoneCo as a high-growth, high-risk fintech play, with valuation multiples reflecting both Brazil's growth potential and the company's current profitability challenges. Investors seem to be betting on long-term market consolidation and margin improvement, though execution risks remain substantial given the competitive landscape and macroeconomic volatility in Brazil.

Strategic Advantages And Outlook

StoneCo's key advantages include its first-mover position in Brazilian SMB payments, integrated technology stack, and data-driven merchant solutions. However, the outlook remains cautious due to macroeconomic pressures in Brazil and the need to demonstrate path to profitability. Success will depend on balancing growth with financial discipline, managing credit risk, and expanding higher-margin software and banking services to diversify beyond payment processing.

Sources

Company filings, Bloomberg

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