investorscraft@gmail.com

Intrinsic ValueVertex, Inc. (VERX)

Previous Close$18.55
Intrinsic Value
Upside potential
Previous Close
$18.55

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

Vertex, Inc. operates as a leading provider of tax technology solutions, serving enterprises across industries with cloud-based tax compliance and determination software. The company’s core revenue model is subscription-based, offering scalable solutions for indirect tax management, including sales, use, and value-added tax (VAT) automation. Vertex’s platform integrates with ERP systems, enabling real-time tax calculations and reporting, which reduces compliance risks and operational inefficiencies for multinational corporations. The company competes in a niche but growing market, where regulatory complexity and digital transformation drive demand for specialized tax software. Vertex differentiates itself through deep domain expertise, a global tax content database, and partnerships with major ERP providers like SAP and Oracle. Its market position is strengthened by a loyal customer base, particularly in industries with high transaction volumes such as retail, manufacturing, and financial services. As tax regulations evolve, Vertex’s ability to update its systems dynamically provides a competitive edge, though it faces competition from larger financial software vendors and regional players.

Revenue Profitability And Efficiency

Vertex reported revenue of $666.8 million for FY 2024, reflecting steady demand for its tax technology solutions. However, the company posted a net loss of $52.7 million, with diluted EPS of -$0.34, indicating ongoing investments in growth and product development. Operating cash flow was positive at $164.8 million, suggesting healthy core operations, while capital expenditures of $65.8 million highlight continued investment in technology infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income underscores its current reinvestment phase, prioritizing scalability over near-term profitability. Operating cash flow generation demonstrates Vertex’s ability to monetize its subscription model effectively. Capital expenditures, though significant, align with its cloud-based growth strategy, aiming to enhance platform capabilities and expand its global tax content library.

Balance Sheet And Financial Health

Vertex maintains a solid liquidity position with $296.1 million in cash and equivalents, providing flexibility for strategic initiatives. Total debt stands at $351.9 million, which is manageable given its cash reserves and recurring revenue streams. The absence of dividends allows the company to reinvest free cash flow into product innovation and market expansion.

Growth Trends And Dividend Policy

Vertex’s growth is driven by increasing regulatory complexity and digital adoption in tax compliance. The company does not pay dividends, opting instead to reinvest in R&D and customer acquisition. Its subscription model supports predictable revenue growth, though profitability metrics remain under pressure due to expansion costs.

Valuation And Market Expectations

The market likely values Vertex based on its recurring revenue potential and long-term positioning in the tax technology space. Negative earnings may weigh on near-term valuation multiples, but investors may focus on cash flow generation and the scalability of its platform as key value drivers.

Strategic Advantages And Outlook

Vertex’s deep tax expertise and integration capabilities with major ERPs provide a durable competitive advantage. The outlook hinges on its ability to capitalize on global tax digitization trends, though execution risks and competition from broader financial software providers remain challenges. Success will depend on sustaining innovation and expanding its footprint in high-growth markets.

Sources

10-K filing, company investor relations

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