investorscraft@gmail.com

Intrinsic ValueReposiTrak, Inc. (TRAK)

Previous Close$10.62
Intrinsic Value
Upside potential
Previous Close
$10.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ReposiTrak, Inc. operates in the supply chain compliance and food safety software industry, providing a cloud-based platform that helps retailers, suppliers, and manufacturers manage regulatory requirements and traceability. The company’s core revenue model is subscription-based, offering scalable solutions for compliance documentation, audit management, and risk mitigation. Its platform is particularly critical in the food and pharmaceutical sectors, where regulatory scrutiny is high and supply chain transparency is mandated. ReposiTrak has carved a niche by integrating compliance with operational efficiency, serving as a trusted partner for enterprises navigating complex regulatory landscapes. The company differentiates itself through a focus on real-time data analytics and automation, reducing manual errors and improving audit readiness. Its market position is strengthened by long-term client relationships and a reputation for reliability in high-stakes industries where compliance failures can result in significant financial and reputational damage.

Revenue Profitability And Efficiency

For FY 2024, ReposiTrak reported revenue of $20.5 million, with net income of $6.0 million, reflecting a healthy net margin of approximately 29%. Operating cash flow stood at $7.0 million, supported by low capital expenditures of $73k, indicating strong cash generation efficiency. The company’s subscription-based model likely contributes to predictable revenue streams and high operating leverage.

Earnings Power And Capital Efficiency

Diluted EPS of $0.29 underscores the company’s earnings power, with minimal debt ($481k) and a cash-rich balance sheet ($25.2 million) enhancing capital efficiency. The low capital intensity of its software business allows for high returns on invested capital, with cash flow from operations significantly exceeding net income, suggesting robust earnings quality.

Balance Sheet And Financial Health

ReposiTrak maintains a strong financial position, with cash and equivalents of $25.2 million dwarfing its modest total debt of $481k. This liquidity provides flexibility for strategic investments or shareholder returns. The absence of significant leverage and a asset-light model further reduce financial risk, positioning the company well for sustained growth.

Growth Trends And Dividend Policy

The company’s growth appears steady, supported by its subscription revenue model. A dividend of $0.0693 per share signals a commitment to returning capital to shareholders, though the payout ratio remains conservative, allowing reinvestment in growth initiatives. The balance between dividends and retained earnings suggests a focus on sustainable long-term value creation.

Valuation And Market Expectations

With a market capitalization to be inferred from shares outstanding (18.2 million) and current trading multiples, ReposiTrak’s valuation likely reflects its profitability and cash flow stability. Investors may price the stock at a premium given its niche market position and recurring revenue model, though comparables in the SaaS sector would provide clearer context.

Strategic Advantages And Outlook

ReposiTrak’s strategic advantages lie in its specialized compliance software, sticky customer base, and scalable platform. The outlook is positive, with regulatory tailwinds in food and pharmaceutical safety driving demand. The company’s challenge will be to expand its market reach while maintaining high margins, leveraging its strong balance sheet for organic or acquisitive growth.

Sources

Company filings (CIK: 0000050471), FY 2024 financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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