investorscraft@gmail.com

Intrinsic ValueValue Line, Inc. (VALU)

Previous Close$37.48
Intrinsic Value
Upside potential
Previous Close
$37.48

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

Value Line, Inc. operates as a leading independent provider of investment research and data, specializing in proprietary stock analysis, mutual fund rankings, and portfolio management tools. The company serves individual investors, financial advisors, and institutional clients through its flagship Value Line Investment Survey, digital platforms, and licensing agreements. Its core revenue model relies on subscription fees, licensing arrangements, and asset-based fees from its proprietary mutual funds. Positioned in the highly competitive financial information services sector, Value Line differentiates itself through its long-standing reputation for unbiased, methodical research and its unique ranking system, the Value Line Timeliness Rank. The company maintains a niche but loyal customer base, leveraging its brand equity built over decades. While facing competition from larger financial data providers like Bloomberg and S&P Global, Value Line retains a distinct market position by focusing on retail investors seeking independent, fundamentals-driven analysis.

Revenue Profitability And Efficiency

For FY 2024, Value Line reported revenue of $37.5 million, with net income of $19.0 million, reflecting a robust net margin of approximately 50.7%. The company generated $17.9 million in operating cash flow, demonstrating strong cash conversion from earnings. Notably, capital expenditures were negligible, indicating minimal reinvestment needs and high free cash flow generation. This efficiency underscores the asset-light nature of its subscription-based business model.

Earnings Power And Capital Efficiency

Value Line exhibits strong earnings power, with diluted EPS of $2.02 for FY 2024. The absence of significant capital expenditures highlights capital efficiency, as the business requires minimal physical infrastructure. Operating cash flow nearly matches net income, suggesting high-quality earnings with limited non-cash adjustments. The company’s ability to sustain profitability without substantial reinvestment points to durable competitive advantages in its niche market.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet, with $4.4 million in cash and equivalents against $4.8 million of total debt, indicating near-neutral net debt. With no significant liabilities beyond its modest debt load, Value Line operates with low financial risk. The balance sheet supports its dividend policy and provides flexibility for potential strategic initiatives or share repurchases.

Growth Trends And Dividend Policy

Value Line’s growth appears stable but modest, typical of a mature subscription-based business. The company paid a dividend of $1.225 per share in FY 2024, reflecting a commitment to returning capital to shareholders. Given its high free cash flow yield and limited reinvestment needs, the dividend appears sustainable, though growth may depend on expanding its digital offerings or subscriber base.

Valuation And Market Expectations

The company’s valuation likely reflects its steady cash flows and niche market position. With high profitability and limited capital needs, Value Line trades at a premium to traditional media peers but may face growth constraints compared to broader financial data providers. Market expectations appear balanced, pricing in moderate growth and consistent dividend returns.

Strategic Advantages And Outlook

Value Line’s key advantages include its trusted brand, recurring revenue model, and low-cost structure. The outlook remains stable, with potential upside from digital adoption or expanded product offerings. However, competition from larger platforms and shifting investor preferences toward passive strategies pose long-term challenges. The company’s ability to maintain its loyal subscriber base will be critical to sustaining profitability.

Sources

Company filings (10-K), investor disclosures

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