investorscraft@gmail.com

Intrinsic ValueVtex (VTEX)

Previous Close$3.14
Intrinsic Value
Upside potential
Previous Close
$3.14

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

VTEX operates as a global commerce platform, providing cloud-based solutions for enterprise digital commerce and marketplace operations. The company serves retailers and brands across multiple industries, enabling them to manage online sales, omnichannel experiences, and marketplace integrations. VTEX differentiates itself through a composable, API-first architecture that allows for flexible customization and scalability, catering to large enterprises with complex commerce needs. Its platform supports B2B, B2C, and D2C models, positioning it as a versatile player in the competitive e-commerce software sector. The company has a strong presence in Latin America and is expanding into North America and Europe, leveraging its localized expertise and global infrastructure. VTEX competes with established players like Shopify Plus and Salesforce Commerce Cloud by emphasizing agility, developer-friendly tools, and seamless third-party integrations.

Revenue Profitability And Efficiency

VTEX reported revenue of $226.7 million for the period, with net income of $12.0 million, reflecting a net margin of approximately 5.3%. The company generated $27.3 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures were modest at $2.1 million, indicating a capital-light business model with scalable infrastructure. Diluted EPS stood at $0.0624, supported by efficient cost management and revenue growth.

Earnings Power And Capital Efficiency

VTEX exhibits improving earnings power, with positive net income and operating cash flow signaling sustainable profitability. The company’s capital efficiency is underscored by its low capex requirements relative to revenue, allowing for reinvestment in growth initiatives. With a focus on high-margin software subscriptions, VTEX benefits from recurring revenue streams and operational leverage as it scales its customer base.

Balance Sheet And Financial Health

VTEX maintains a conservative balance sheet, with $18.7 million in cash and equivalents and minimal total debt of $3.3 million. The low debt-to-equity ratio reflects strong financial health and flexibility. The company’s liquidity position supports ongoing R&D and market expansion without reliance on external financing, reducing financial risk.

Growth Trends And Dividend Policy

VTEX is focused on growth, with no dividend payments, reinvesting cash flows into product development and geographic expansion. The company’s revenue growth trajectory is supported by increasing adoption of its platform in emerging and mature markets. Its asset-light model and recurring revenue base provide a foundation for sustained top-line expansion and margin improvement over time.

Valuation And Market Expectations

The market values VTEX based on its growth potential in the digital commerce space, with a focus on scalability and market share gains. The company’s valuation reflects investor confidence in its ability to penetrate new regions and verticals, though competitive pressures and macroeconomic factors remain key considerations. Earnings multiples are influenced by its transition to consistent profitability.

Strategic Advantages And Outlook

VTEX’s strategic advantages lie in its flexible platform architecture, global footprint, and deep commerce expertise. The outlook is positive, driven by digital transformation tailwinds and enterprise demand for omnichannel solutions. Execution risks include competition and integration challenges, but VTEX is well-positioned to capitalize on the growing e-commerce software market with its differentiated offerings.

Sources

Company filings, 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