investorscraft@gmail.com

Intrinsic ValueZipRecruiter, Inc. (ZIP)

Previous Close$2.46
Intrinsic Value
Upside potential
Previous Close
$2.46

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

ZipRecruiter, Inc. operates a leading online employment marketplace that connects job seekers with employers through AI-driven matching technology. The company generates revenue primarily through subscription-based and pay-per-click models, offering employers access to a vast talent pool while providing job seekers with personalized recommendations. Positioned in the competitive digital recruitment sector, ZipRecruiter differentiates itself with scalable automation, data analytics, and a user-friendly platform designed to streamline hiring processes across industries. Its market position is reinforced by partnerships with small-to-medium businesses and enterprise clients, though it faces intense competition from LinkedIn, Indeed, and niche platforms. The company’s asset-light model allows for high-margin recurring revenue, but its growth is sensitive to labor market cyclicality and employer hiring budgets.

Revenue Profitability And Efficiency

ZipRecruiter reported $474.0 million in revenue for FY 2024, though net income remained negative at -$12.9 million, reflecting ongoing investments in technology and sales. Operating cash flow of $45.7 million suggests core operations are cash-generative, while minimal capital expenditures (-$0.9 million) indicate an asset-light structure. The diluted EPS of -$0.13 underscores profitability challenges despite revenue scale.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight pressure on earnings power, likely due to competitive customer acquisition costs and R&D spend. However, positive operating cash flow signals potential for improved capital efficiency if margins stabilize. Debt levels ($552.7 million) relative to cash ($218.4 million) may constrain flexibility, though the model’s low capex requirements mitigate some risk.

Balance Sheet And Financial Health

ZipRecruiter holds $218.4 million in cash against $552.7 million in total debt, indicating a leveraged position. With no dividends and modest operating cash flow, liquidity depends on revenue growth and cost management. The balance sheet suggests moderate financial health, contingent on sustaining cash generation to service obligations.

Growth Trends And Dividend Policy

Top-line growth is evident, but profitability remains elusive. The absence of dividends aligns with reinvestment priorities. Labor market trends and employer adoption of digital tools will dictate future growth, though macroeconomic headwinds could dampen near-term expansion.

Valuation And Market Expectations

The market likely prices ZIP as a growth story, weighing its scalable platform against profitability risks. Valuation metrics would hinge on revenue multiples, with investors monitoring margin improvements and competitive dynamics.

Strategic Advantages And Outlook

ZipRecruiter’s AI-driven matching and brand recognition are key advantages, but execution risks persist. The outlook depends on balancing growth investments with path-to-profitability initiatives, particularly in a tightening labor market.

Sources

Company filings (10-K), CIK 0001617553

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