investorscraft@gmail.com

Intrinsic Value of Zebra Technologies Corporation (ZBRA)

Previous Close$323.72
Intrinsic Value
Upside potential
Previous Close
$323.72

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

Zebra Technologies Corporation operates as a global leader in enterprise asset intelligence, specializing in barcode printing, scanning, and mobile computing solutions. The company serves industries such as retail, healthcare, transportation, and logistics, enabling businesses to track and manage assets efficiently. Its core revenue model is driven by hardware sales, software subscriptions, and service offerings, positioning Zebra as a critical enabler of supply chain digitization and automation. The company holds a strong competitive edge through its extensive product portfolio, including rugged mobile computers, RFID systems, and advanced data capture technologies. Zebra’s market leadership is reinforced by its deep integration with enterprise workflows, recurring revenue streams from software and services, and strategic partnerships with global technology providers. Its solutions are widely adopted by Fortune 500 companies, underscoring its reputation for reliability and innovation in a highly specialized niche.

Revenue Profitability And Efficiency

Zebra Technologies reported revenue of $4.98 billion for FY 2024, with net income of $528 million, reflecting a net margin of approximately 10.6%. Diluted EPS stood at $10.18, demonstrating robust profitability. Operating cash flow was strong at $1.01 billion, indicating efficient cash generation from core operations. The absence of capital expenditures suggests a focus on optimizing existing assets rather than heavy reinvestment.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into net income efficiently, with a diluted EPS of $10.18. Operating cash flow of $1.01 billion highlights effective working capital management. Zebra’s capital-light model, evidenced by zero reported capital expenditures, suggests high capital efficiency and a focus on scalable, high-margin solutions.

Balance Sheet And Financial Health

Zebra Technologies maintains a solid balance sheet with $901 million in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $2.36 billion indicates leverage, though the strong operating cash flow suggests manageable debt service obligations. The absence of dividends implies a reinvestment strategy aimed at growth or debt reduction.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on enterprise asset intelligence suggests alignment with expanding demand for supply chain automation. Zebra does not currently pay dividends, signaling a preference for reinvesting profits into innovation, acquisitions, or debt repayment to sustain long-term growth.

Valuation And Market Expectations

Market expectations for Zebra Technologies likely reflect its leadership in a niche but growing sector. The company’s valuation metrics, such as its P/E ratio, would depend on forward earnings projections and its ability to maintain margins amid competitive and macroeconomic pressures. Investors may weigh its debt levels against its cash flow generation capacity.

Strategic Advantages And Outlook

Zebra’s strategic advantages include its entrenched position in enterprise asset tracking, recurring software revenue, and a diversified customer base. The outlook remains positive, driven by secular trends in supply chain digitization, though execution risks and debt management will be critical. The company’s ability to innovate and expand its software offerings could further solidify its market leadership.

Sources

10-K filing, company financial statements

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