investorscraft@gmail.com

Intrinsic ValueWeave Communications, Inc. (WEAV)

Previous Close$6.50
Intrinsic Value
Upside potential
Previous Close
$6.50

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

Weave Communications, Inc. operates in the SaaS industry, providing an all-in-one customer communication and engagement platform tailored for small and medium-sized businesses (SMBs), particularly in healthcare, dental, and other professional services. The company’s core revenue model is subscription-based, offering tools for appointment scheduling, payment processing, and customer relationship management (CRM). Weave differentiates itself by integrating these functionalities into a seamless, user-friendly ecosystem designed to enhance client interactions and operational efficiency. The company competes in a fragmented market dominated by larger players like Salesforce and niche providers, positioning itself as a specialized solution for SMBs seeking affordability and ease of use. Its focus on vertical-specific customization and localized support strengthens its value proposition in target industries. Weave’s growth is tied to the broader digital transformation trends among SMBs, though it faces challenges in scaling against well-capitalized competitors and expanding its market share beyond core verticals.

Revenue Profitability And Efficiency

Weave reported revenue of $204.3 million for FY 2024, reflecting its growing subscription base. However, the company posted a net loss of $28.3 million, indicating ongoing investments in growth and customer acquisition. Operating cash flow was positive at $14.1 million, suggesting improving operational efficiency, while capital expenditures of $2.2 million highlight moderate reinvestment needs. The diluted EPS of -$0.4 underscores profitability challenges despite revenue traction.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS indicate limited near-term earnings power, though its positive operating cash flow demonstrates some ability to monetize its subscriber base. Capital efficiency remains a work in progress, as Weave balances growth spending with cash generation. The absence of dividends aligns with its focus on reinvesting cash flows into expansion and product development.

Balance Sheet And Financial Health

Weave’s balance sheet shows $51.6 million in cash and equivalents against $56.1 million in total debt, implying a manageable leverage position. The debt level is modest relative to its cash reserves, providing flexibility for continued operations. However, the lack of profitability raises questions about long-term sustainability if revenue growth decelerates or margins fail to improve.

Growth Trends And Dividend Policy

Revenue growth trends suggest market penetration, but profitability remains elusive. The company does not pay dividends, prioritizing reinvestment in technology and customer acquisition. Future growth will depend on expanding its SMB clientele and upselling additional features, though competitive pressures may temper margin expansion.

Valuation And Market Expectations

The market likely values Weave based on its subscription revenue potential rather than current earnings. Investors may focus on customer retention and lifetime value metrics, given the SaaS model. The negative EPS and net income suggest subdued near-term expectations, with valuation hinging on execution toward profitability.

Strategic Advantages And Outlook

Weave’s vertical-specific approach and integrated platform provide strategic differentiation in the SMB SaaS space. Its outlook depends on sustaining revenue growth while improving unit economics. Success will require scaling efficiently, managing churn, and fending off competition. Macroeconomic pressures on SMB spending could pose headwinds, but digital adoption tailwinds offer counterbalancing opportunities.

Sources

Company filings (10-K), Bloomberg

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