investorscraft@gmail.com

Intrinsic Value of Telos Corporation (TLS)

Previous Close$2.79
Intrinsic Value
Upside potential
Previous Close
$2.79

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

Telos Corporation operates in the cybersecurity and IT solutions sector, providing advanced security products and services to government and commercial clients. The company's core revenue model is driven by subscription-based offerings, professional services, and software licenses, with a focus on secure communications, identity management, and cloud security. Telos serves high-compliance industries, including defense, healthcare, and financial services, leveraging its expertise in federal security standards to differentiate itself in a competitive market. Its flagship products, such as Xacta and Ghost, are widely recognized for their robustness in risk management and secure networking. The company maintains a niche but growing position, supported by increasing demand for cybersecurity solutions amid rising global threats. Telos competes with larger players by emphasizing agility, customization, and deep regulatory compliance, which appeals to clients with stringent security requirements.

Revenue Profitability And Efficiency

Telos reported revenue of $108.3 million for the period, reflecting its focus on high-value cybersecurity contracts. However, the company posted a net loss of $52.5 million, with diluted EPS of -$0.73, indicating ongoing investments in growth and R&D. Operating cash flow was negative at $25.9 million, while capital expenditures totaled $2.3 million, suggesting limited near-term profitability as it scales operations.

Earnings Power And Capital Efficiency

The company's negative earnings highlight challenges in achieving sustainable profitability, though its revenue base demonstrates demand for its solutions. Capital efficiency remains under pressure due to high operating costs and reinvestment needs, with free cash flow deeply negative. Telos's ability to convert its technological edge into higher-margin recurring revenue will be critical for improving earnings power.

Balance Sheet And Financial Health

Telos maintains a solid liquidity position with $54.6 million in cash and equivalents, providing a buffer against operational losses. Total debt stands at $10.1 million, indicating a relatively low leverage profile. The balance sheet suggests adequate short-term flexibility, but sustained losses could strain resources if profitability does not improve in the medium term.

Growth Trends And Dividend Policy

Growth is driven by expanding cybersecurity demand, though the company has yet to translate top-line performance into bottom-line results. Telos does not pay dividends, reinvesting all cash flows into business development. Future growth may hinge on securing larger contracts and scaling its subscription-based offerings to improve margins.

Valuation And Market Expectations

The market likely prices Telos based on its growth potential in cybersecurity rather than current earnings. Negative EPS and cash flow suggest investors are betting on long-term sector tailwinds. Valuation metrics may remain stretched until the company demonstrates a clearer path to profitability.

Strategic Advantages And Outlook

Telos benefits from specialized expertise in federal cybersecurity, a high-barrier niche. Its outlook depends on executing larger contracts and transitioning to recurring revenue models. Success hinges on balancing R&D investments with cost discipline, while regulatory tailwinds in cybersecurity could provide sustained demand.

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