investorscraft@gmail.com

Intrinsic Value of Xerox Holdings Corporation (XRX)

Previous Close$5.10
Intrinsic Value
Upside potential
Previous Close
$5.10

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

Xerox Holdings Corporation operates in the technology and document management industry, providing hardware, software, and services that enable businesses to digitize and streamline workflows. The company generates revenue through a mix of equipment sales, post-sale services, and financing solutions, with a focus on enterprise clients and public sector organizations. Xerox has pivoted toward digital transformation services, leveraging its legacy in printing to offer cloud-based solutions and automation tools, though it faces stiff competition from newer, agile competitors. Xerox maintains a niche position in managed print services and workflow automation, but its market share has eroded due to declining demand for traditional printing. The company’s strategy emphasizes cost restructuring and transitioning to higher-margin software and services, though execution risks remain. Its brand recognition and long-standing customer relationships provide a foundation, but growth depends on successfully diversifying beyond its core printing business.

Revenue Profitability And Efficiency

Xerox reported revenue of $6.22 billion for FY 2024, reflecting ongoing challenges in its legacy print business. The company posted a net loss of $1.32 billion, driven by restructuring costs and declining hardware sales. Operating cash flow of $511 million indicates some resilience in service and financing revenue streams, while capital expenditures of $44 million suggest restrained investment in growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of -$10.75 underscores significant profitability pressures, with restructuring efforts weighing on near-term earnings. The company’s ability to generate cash from operations provides some flexibility, but capital efficiency remains constrained by high fixed costs and a shrinking hardware revenue base. Xerox’s transition to higher-margin services will be critical to improving returns.

Balance Sheet And Financial Health

Xerox holds $576 million in cash and equivalents against $3.59 billion in total debt, indicating a leveraged position. The company’s liquidity is supported by operating cash flow, but debt servicing could pressure financial flexibility if profitability does not improve. Further restructuring may be necessary to stabilize the balance sheet.

Growth Trends And Dividend Policy

Xerox’s revenue trajectory reflects secular declines in print, offset partially by growth in digital services. The company pays a dividend of $0.875 per share, though sustainability depends on cash flow stability. Management’s focus on cost cuts and service expansion may support gradual recovery, but top-line growth remains uncertain.

Valuation And Market Expectations

The market appears skeptical of Xerox’s turnaround prospects, pricing in continued challenges in its core business. Valuation metrics likely reflect low expectations, with investors awaiting proof of successful diversification before assigning higher multiples. Execution risks and competitive pressures remain key concerns.

Strategic Advantages And Outlook

Xerox’s strengths include its brand, enterprise customer base, and expertise in workflow automation. However, the outlook is cautious, as the company must accelerate its digital transition while managing legacy declines. Success hinges on executing its service-led strategy and achieving sustainable profitability in a rapidly evolving industry.

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