investorscraft@gmail.com

Intrinsic ValueTransUnion (TRU)

Previous Close$79.02
Intrinsic Value
Upside potential
Previous Close
$79.02

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

TransUnion operates as a global information and insights company, specializing in credit reporting, risk management, and data analytics. The company serves a diverse clientele, including financial institutions, insurers, and government agencies, by providing actionable intelligence to support decision-making. Its core revenue model is driven by subscription-based services, transactional fees, and data licensing, leveraging its extensive proprietary databases and advanced analytics capabilities. TransUnion holds a strong position in the credit bureau industry, competing with Equifax and Experian, while differentiating itself through innovative solutions like alternative data scoring and fraud prevention tools. The company has expanded its footprint in emerging markets, enhancing its growth potential. Its ability to integrate data across verticals, such as healthcare and tenant screening, further solidifies its market relevance. TransUnion’s strategic acquisitions, such as Neustar, have bolstered its identity verification and marketing solutions, positioning it as a leader in the evolving data-driven economy.

Revenue Profitability And Efficiency

TransUnion reported revenue of $4.18 billion for FY 2024, reflecting steady demand for its credit and analytics services. Net income stood at $284.4 million, with diluted EPS of $1.45, indicating moderate profitability. Operating cash flow was robust at $832.5 million, supported by recurring revenue streams. Capital expenditures of $315.8 million suggest ongoing investments in technology and data infrastructure to maintain competitive advantages.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by high-margin subscription services and scalable data platforms. Operating cash flow conversion remains healthy, demonstrating efficient capital deployment. However, elevated debt levels may weigh on net earnings, necessitating disciplined financial management. TransUnion’s ability to monetize its data assets and expand margins in high-growth segments will be critical to sustaining long-term earnings growth.

Balance Sheet And Financial Health

TransUnion’s balance sheet shows $679.5 million in cash and equivalents against total debt of $5.21 billion, indicating significant leverage. While the debt load is manageable given stable cash flows, refinancing risks and interest expense could pressure liquidity. The company’s ability to generate consistent operating cash flow provides a cushion, but deleveraging may be prudent to enhance financial flexibility.

Growth Trends And Dividend Policy

TransUnion has pursued growth through organic expansion and strategic acquisitions, particularly in alternative data and identity solutions. The company pays a modest dividend of $0.44 per share, signaling a balanced approach to capital allocation. Future growth will likely hinge on international expansion and cross-selling advanced analytics products, though macroeconomic headwinds could temper near-term performance.

Valuation And Market Expectations

The market values TransUnion based on its recurring revenue model and long-term growth potential in data analytics. Current metrics reflect expectations for mid-single-digit revenue growth and margin expansion. Investor sentiment may be influenced by execution risks in integrating acquisitions and competitive pressures in the credit reporting space.

Strategic Advantages And Outlook

TransUnion’s strengths lie in its diversified data assets, global footprint, and innovation in analytics. The company is well-positioned to capitalize on trends like digital identity verification and open banking. However, regulatory scrutiny and economic cyclicality pose risks. Management’s focus on high-growth verticals and debt reduction will be pivotal in driving shareholder value over the long term.

Sources

10-K filings, 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