investorscraft@gmail.com

Intrinsic ValueSUSE S.a. (SUSE.DE)

Previous Close10.89
Intrinsic Value
Upside potential
Previous Close
10.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SUSE S.A. is a leading provider of enterprise-grade open source software solutions, specializing in Linux operating systems and container management. The company’s core offerings include the SUSE Linux Enterprise product family, which serves as a robust foundation for hybrid cloud, data center, and edge computing environments, and the SUSE Rancher product family, which focuses on container orchestration and storage. These solutions enable organizations to deploy and manage diverse workloads efficiently across multiple infrastructures. Operating in the competitive software infrastructure sector, SUSE distinguishes itself through its commitment to open-source innovation, flexibility, and interoperability, catering to enterprises seeking scalable and secure IT solutions. The company’s market position is reinforced by its long-standing expertise in Linux, strategic partnerships with major cloud providers, and a growing emphasis on Kubernetes-based container management, positioning it as a key player in the evolving hybrid cloud landscape.

Revenue Profitability And Efficiency

In FY 2022, SUSE reported revenue of €653 million, reflecting its strong market presence in open-source enterprise solutions. However, the company posted a net loss of €39.5 million, with diluted EPS of -€0.23, indicating profitability challenges. Operating cash flow stood at €147.2 million, demonstrating solid cash generation, while capital expenditures were modest at €13.8 million, suggesting disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

SUSE’s operating cash flow of €147.2 million highlights its ability to convert revenue into cash, despite net losses. The company’s capital efficiency is underscored by its moderate capex relative to revenue, indicating a focus on scalable growth. However, negative net income and EPS suggest that earnings power remains under pressure, likely due to investments in R&D and market expansion.

Balance Sheet And Financial Health

SUSE maintains a balanced financial position with €177.5 million in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt of €720.3 million indicates leverage, though the company’s strong cash flow generation helps mitigate refinancing risks. The balance sheet reflects a mix of growth-oriented debt and stable liquidity, supporting its hybrid cloud and open-source expansion strategy.

Growth Trends And Dividend Policy

SUSE’s revenue growth is driven by demand for open-source and hybrid cloud solutions, though profitability remains a challenge. The company paid a dividend of €3.2 per share, signaling confidence in cash flow stability despite net losses. Future growth may hinge on expanding its container management offerings and deepening cloud partnerships, balancing reinvestment with shareholder returns.

Valuation And Market Expectations

With a market cap of €1.85 billion, SUSE trades at a revenue multiple reflective of its growth potential in open-source infrastructure. The beta of 0.593 suggests lower volatility compared to the broader market, aligning with its stable cash flows. Investors likely weigh its long-term hybrid cloud opportunity against near-term profitability concerns.

Strategic Advantages And Outlook

SUSE’s strategic advantages lie in its open-source expertise, hybrid cloud capabilities, and strong partner ecosystem. The outlook depends on its ability to monetize container management and Linux solutions while improving profitability. Continued innovation in Kubernetes and edge computing could strengthen its competitive position, though execution risks remain in a crowded software infrastructure market.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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