investorscraft@gmail.com

Intrinsic ValueVerra Mobility Corporation (VRRM)

Previous Close$24.59
Intrinsic Value
Upside potential
Previous Close
$24.59

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

Verra Mobility Corporation operates as a leading provider of smart mobility solutions, specializing in automated toll and violation management, as well as connected vehicle services. The company serves government and commercial clients, leveraging advanced data analytics and camera-based technologies to streamline traffic enforcement and toll collection. Its core revenue model is driven by transaction-based fees, subscription services, and long-term contracts with public agencies, positioning it as a critical infrastructure partner in the transportation sector. Verra Mobility holds a strong market position in North America, with a growing presence in international markets, supported by its proprietary technology platforms and regulatory expertise. The company benefits from recurring revenue streams and high barriers to entry due to complex compliance requirements and entrenched government relationships. Its focus on innovation and scalability allows it to capitalize on the increasing demand for intelligent transportation systems and urban mobility solutions.

Revenue Profitability And Efficiency

Verra Mobility reported revenue of $879.2 million for the fiscal year ending December 31, 2024, with net income of $31.4 million, reflecting a net margin of approximately 3.6%. The company generated $223.6 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures totaled $70.9 million, indicating ongoing investments in technology and infrastructure to support growth.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.19, reflecting modest earnings power relative to its revenue base. The company's operating cash flow of $223.6 million suggests healthy underlying profitability, though its capital efficiency is tempered by significant debt levels. Verra Mobility's ability to sustain cash generation will be critical for servicing its debt and funding future expansion.

Balance Sheet And Financial Health

Verra Mobility's balance sheet shows $77.6 million in cash and equivalents against total debt of $1.07 billion, indicating a leveraged position. The debt load may constrain financial flexibility, though the company's consistent operating cash flow provides a cushion for meeting obligations. Further deleveraging or refinancing could improve its financial health over time.

Growth Trends And Dividend Policy

The company has not instituted a dividend, opting instead to reinvest cash flow into growth initiatives. Verra Mobility's revenue growth will likely hinge on expanding its government contracts and technological capabilities in smart mobility. Its capital allocation strategy prioritizes organic and inorganic growth over shareholder distributions in the near term.

Valuation And Market Expectations

With a market capitalization derived from 165.1 million shares outstanding, Verra Mobility's valuation reflects investor expectations for steady growth in smart mobility adoption. The company's ability to scale profitably while managing debt will be key to sustaining market confidence and achieving higher multiples.

Strategic Advantages And Outlook

Verra Mobility's strategic advantages lie in its entrenched government partnerships, proprietary technology, and recurring revenue model. The outlook is positive, given increasing urbanization and demand for traffic management solutions, though execution risks related to debt management and competitive pressures remain. Long-term success will depend on maintaining technological leadership and expanding its service offerings.

Sources

Company filings (10-K), 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