investorscraft@gmail.com

Intrinsic Value of Atlassian Corporation (TEAM)

Previous Close$187.01
Intrinsic Value
Upside potential
Previous Close
$187.01

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

Atlassian Corporation operates in the enterprise software industry, specializing in collaboration and productivity tools for teams. Its core products, including Jira, Confluence, and Trello, cater to software developers, project managers, and business teams, enabling streamlined workflows and agile project management. The company primarily follows a subscription-based revenue model, leveraging cloud-based solutions to drive recurring revenue. Atlassian holds a strong position in the competitive SaaS market, differentiated by its developer-centric approach and deep integration capabilities. Its focus on organic growth and product-led expansion has allowed it to maintain a loyal customer base while expanding into adjacent markets like IT service management with Jira Service Desk. The company competes with larger players like Microsoft and Salesforce but maintains niche dominance in agile development tools.

Revenue Profitability And Efficiency

Atlassian reported revenue of $4.36 billion for FY 2024, reflecting steady growth in its cloud-based offerings. However, the company posted a net loss of $300.5 million, with diluted EPS of -$1.16, indicating ongoing investments in scaling operations. Operating cash flow remained robust at $1.45 billion, demonstrating efficient cash generation despite profitability challenges. Capital expenditures were modest at $32.6 million, underscoring the asset-light nature of its SaaS model.

Earnings Power And Capital Efficiency

The company’s negative net income highlights its reinvestment strategy, prioritizing growth over near-term profitability. Strong operating cash flow suggests underlying earnings power, driven by high-margin subscription revenue. Atlassian’s capital efficiency is evident in its low capex requirements, allowing it to allocate resources toward R&D and customer acquisition while maintaining financial flexibility.

Balance Sheet And Financial Health

Atlassian maintains a solid liquidity position with $2.18 billion in cash and equivalents, offset by $1.25 billion in total debt. The balance sheet reflects a manageable leverage profile, supported by consistent cash flow generation. The company’s financial health appears stable, with sufficient liquidity to fund operations and strategic initiatives without immediate pressure.

Growth Trends And Dividend Policy

Revenue growth trends indicate sustained demand for Atlassian’s collaboration tools, particularly in cloud adoption. The company does not pay dividends, reinvesting cash flows into product development and market expansion. This aligns with its growth-focused strategy, targeting long-term market share gains over shareholder distributions.

Valuation And Market Expectations

Atlassian’s valuation reflects investor confidence in its recurring revenue model and market position, despite current profitability challenges. Market expectations likely hinge on its ability to convert top-line growth into sustained earnings, with a focus on margin improvement as scale benefits materialize.

Strategic Advantages And Outlook

Atlassian’s strategic advantages lie in its developer-first ecosystem and sticky product suite, fostering high customer retention. The outlook remains positive, driven by cloud migration trends and enterprise adoption, though competitive pressures and execution risks persist. Long-term success will depend on balancing growth investments with path to profitability.

Sources

Atlassian Corporation 10-K (CIK: 0001650372), FY 2024 financial statements

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