investorscraft@gmail.com

Intrinsic ValueUpland Software, Inc. (UPLD)

Previous Close$2.49
Intrinsic Value
Upside potential
Previous Close
$2.49

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

Upland Software, Inc. operates in the enterprise software sector, specializing in cloud-based work management and automation solutions. The company’s revenue model is primarily subscription-based, offering a suite of applications designed to streamline business processes across marketing, sales, IT, and operations. Upland serves mid-market and enterprise clients, leveraging acquisitions to expand its product portfolio and customer base. Its market positioning is competitive but faces challenges from larger SaaS providers and niche players, requiring continuous innovation and integration capabilities to maintain relevance. The company’s focus on vertical-specific solutions and workflow automation differentiates it in a crowded market, though scalability and customer retention remain critical to long-term success. Upland’s growth strategy hinges on cross-selling and upselling within its existing client base while targeting underserved industries with tailored offerings.

Revenue Profitability And Efficiency

Upland reported revenue of $274.8 million for FY 2024, reflecting its subscription-driven model. However, net income stood at -$112.7 million, with diluted EPS of -$4.26, indicating significant profitability challenges. Operating cash flow was positive at $24.2 million, suggesting some operational efficiency, though capital expenditures were minimal at -$882,000, highlighting a lean investment approach.

Earnings Power And Capital Efficiency

The company’s negative earnings and EPS underscore ongoing struggles to convert revenue into sustainable profits. Operating cash flow, while positive, is insufficient to offset net losses, raising questions about capital efficiency. Upland’s ability to improve margins through cost optimization or revenue diversification will be critical to enhancing its earnings power.

Balance Sheet And Financial Health

Upland’s balance sheet shows $56.4 million in cash and equivalents against $292 million in total debt, indicating a leveraged position. The debt burden may constrain financial flexibility, though the absence of dividends allows for reinvestment. Liquidity and debt management will be key focus areas for maintaining solvency.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the lack of dividends aligns with Upland’s focus on reinvestment. The company’s acquisition-driven strategy suggests a preference for inorganic growth, though integration risks and execution remain challenges.

Valuation And Market Expectations

The market likely prices Upland at a discount due to its profitability challenges and leveraged balance sheet. Investors may demand clearer paths to breakeven or deleveraging before assigning higher valuations, reflecting skepticism about near-term turnaround potential.

Strategic Advantages And Outlook

Upland’s niche focus and acquisition strategy provide a foundation for growth, but execution risks and competitive pressures persist. The outlook hinges on improving profitability, managing debt, and demonstrating scalable customer acquisition. Success will depend on operational discipline and strategic clarity in a dynamic SaaS landscape.

Sources

Company filings (10-K), 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