investorscraft@gmail.com

Intrinsic ValueZenvia Inc. (ZENV)

Previous Close$1.26
Intrinsic Value
Upside potential
Previous Close
$1.26

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

Zenvia Inc. operates in the cloud-based customer experience (CX) and communications software industry, primarily serving Latin American markets. The company provides a unified platform for businesses to engage customers through messaging, chatbots, and omnichannel solutions, leveraging APIs to integrate with major communication channels like WhatsApp, SMS, and social media. Its revenue model is subscription-based, with additional fees for usage volume, positioning it as a scalable SaaS provider in a rapidly digitizing region. Zenvia competes with global players like Twilio and local providers, differentiating itself through localized support, compliance with regional regulations, and deep integration with Latin American telecom infrastructure. The company targets mid-market and enterprise clients across financial services, retail, and healthcare, where demand for automated customer engagement is growing. Its market position is strengthened by partnerships with telecom carriers and a focus on high-growth verticals in emerging markets.

Revenue Profitability And Efficiency

Zenvia reported BRL 807.6 million in revenue for FY2023, reflecting its scalable platform, though net losses of BRL 61.0 million indicate ongoing investments in growth. Operating cash flow of BRL 162.5 million suggests core operations are generating liquidity, with modest capital expenditures of BRL 3.0 million highlighting capital-light scalability. The negative diluted EPS of BRL -1.46 underscores profitability challenges amid expansion.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS indicate it has yet to achieve sustainable earnings power, likely due to high customer acquisition costs and R&D investments. Positive operating cash flow demonstrates potential for future profitability if revenue growth outpaces expense scaling. Capital efficiency appears moderate, with low capex but significant operating leverage required to improve margins.

Balance Sheet And Financial Health

Zenvia maintains BRL 63.7 million in cash against BRL 90.6 million in total debt, suggesting a manageable leverage position. The absence of dividends aligns with its growth-focused strategy. Liquidity appears adequate for near-term obligations, though sustained losses could pressure financial flexibility if not offset by higher cash generation.

Growth Trends And Dividend Policy

Revenue growth trends are not disclosed, but the SaaS model and Latin American digital transformation tailwinds suggest potential upside. The company reinvests all cash flows into operations, with no dividend payouts, consistent with its growth-stage profile. Future expansion likely hinges on upselling existing clients and penetrating underserved verticals in the region.

Valuation And Market Expectations

Market expectations likely price in Zenvia’s growth potential, given its negative earnings. Valuation metrics are unavailable, but investors may focus on revenue multiples and cash flow trends. The stock’s performance will depend on execution in converting top-line growth to profitability and capturing Latin America’s CX software demand.

Strategic Advantages And Outlook

Zenvia’s regional expertise and omnichannel platform provide competitive moats in Latin America. The outlook depends on balancing growth investments with path-to-profitability milestones. Success requires deepening enterprise adoption and improving unit economics, while macroeconomic volatility in emerging markets remains a risk.

Sources

Zenvia Inc. 2023 Annual Report (20-F), CIK 0001836934

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