investorscraft@gmail.com

Intrinsic ValueTSS, Inc. (TSSI)

Previous Close$10.17
Intrinsic Value
Upside potential
Previous Close
$10.17

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

TSS, Inc. operates as a specialized technology solutions provider, primarily serving the data center and enterprise IT infrastructure markets. The company generates revenue through system integration, managed services, and hardware resale, catering to clients requiring scalable and secure IT environments. Its core offerings include custom-designed data center solutions, cloud migration support, and lifecycle management services, positioning TSS as a niche player in a highly competitive sector dominated by larger, diversified IT service providers. TSS differentiates itself through tailored engineering expertise and rapid deployment capabilities, appealing to mid-market enterprises and government agencies seeking cost-effective, high-performance infrastructure solutions. The company’s market position is bolstered by long-term client relationships and a focus on emerging technologies such as edge computing and hybrid cloud architectures, though its scale limits direct competition with industry giants. TSS’s revenue model relies heavily on project-based contracts and recurring service agreements, creating a mix of cyclical and stable income streams.

Revenue Profitability And Efficiency

In FY 2024, TSS reported revenue of $148.1 million and net income of $6.0 million, translating to a diluted EPS of $0.24. Operating cash flow stood at $15.3 million, reflecting efficient working capital management. Capital expenditures of $8.5 million suggest moderate reinvestment in operational capabilities. The company’s profitability metrics indicate a lean cost structure, though its margins remain susceptible to project timing and supply chain fluctuations.

Earnings Power And Capital Efficiency

TSS demonstrates modest earnings power, with its net income representing a 4.0% margin on revenue. The company’s capital efficiency is evident in its positive operating cash flow, which exceeds net income, signaling effective cash conversion. However, its reliance on project-based revenue introduces variability, and the absence of a dividend underscores a focus on retaining capital for growth or debt reduction.

Balance Sheet And Financial Health

TSS maintains a balanced financial position, with $23.2 million in cash and equivalents against $32.7 million of total debt. The liquidity position appears adequate, though the debt load warrants monitoring given the company’s cyclical revenue streams. The lack of dividend payouts provides flexibility to manage leverage or fund opportunistic investments.

Growth Trends And Dividend Policy

Growth trends are tied to demand for IT infrastructure modernization, with TSS benefiting from secular tailwinds like cloud adoption. The company has not instituted a dividend policy, opting instead to reinvest cash flows into operations or strategic initiatives. Historical performance suggests steady but uneven growth, influenced by contract wins and macroeconomic conditions affecting IT spending.

Valuation And Market Expectations

TSS trades at a P/E multiple of approximately 12.5x based on its FY 2024 EPS, aligning with smaller-cap IT services peers. Market expectations likely hinge on the company’s ability to secure larger contracts and expand recurring revenue streams. Its valuation reflects a balance between niche expertise and limited scale relative to broader competitors.

Strategic Advantages And Outlook

TSS’s strategic advantages include deep technical expertise and agility in deploying customized solutions. The outlook depends on sustained demand for infrastructure upgrades and the company’s capacity to compete for higher-margin projects. Risks include reliance on a concentrated customer base and pricing pressure from larger rivals, but TSS’s focus on specialized niches may mitigate these challenges.

Sources

Company filings (10-K), CIK 0001320760

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