2MD Intrinsic Valuation and Fundamental Analysis - Model N Inc - Alpha Spread
Have any thoughts about
Model N Inc?
Write Note

Intrinsic Value

The intrinsic value of one 2MD stock under the Base Case scenario is 22.48 EUR. Compared to the current market price of 28 EUR, Model N Inc is Overvalued by 20%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

2MD Intrinsic Value
22.48 EUR
Overvaluation 20%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Model N Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling 2MD based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about 2MD?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Model N Inc

Provide an overview of the primary business activities
of Model N Inc.

What unique competitive advantages
does Model N Inc hold over its rivals?

What risks and challenges
does Model N Inc face in the near future?

Summarize the latest earnings call
of Model N Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Model N Inc.

Provide P/S
for Model N Inc.

Provide P/E
for Model N Inc.

Provide P/OCF
for Model N Inc.

Provide P/FCFE
for Model N Inc.

Provide P/B
for Model N Inc.

Provide EV/S
for Model N Inc.

Provide EV/GP
for Model N Inc.

Provide EV/EBITDA
for Model N Inc.

Provide EV/EBIT
for Model N Inc.

Provide EV/OCF
for Model N Inc.

Provide EV/FCFF
for Model N Inc.

Provide EV/IC
for Model N Inc.

Show me price targets
for Model N Inc made by professional analysts.

What are the Revenue projections
for Model N Inc?

How accurate were the past Revenue estimates
for Model N Inc?

What are the Net Income projections
for Model N Inc?

How accurate were the past Net Income estimates
for Model N Inc?

What are the EPS projections
for Model N Inc?

How accurate were the past EPS estimates
for Model N Inc?

What are the EBIT projections
for Model N Inc?

How accurate were the past EBIT estimates
for Model N Inc?

Compare the revenue forecasts
for Model N Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Model N Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Model N Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Model N Inc compared to its peers.

Compare the P/E ratios
of Model N Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Model N Inc with its peers.

Analyze the financial leverage
of Model N Inc compared to its main competitors.

Show all profitability ratios
for Model N Inc.

Provide ROE
for Model N Inc.

Provide ROA
for Model N Inc.

Provide ROIC
for Model N Inc.

Provide ROCE
for Model N Inc.

Provide Gross Margin
for Model N Inc.

Provide Operating Margin
for Model N Inc.

Provide Net Margin
for Model N Inc.

Provide FCF Margin
for Model N Inc.

Show all solvency ratios
for Model N Inc.

Provide D/E Ratio
for Model N Inc.

Provide D/A Ratio
for Model N Inc.

Provide Interest Coverage Ratio
for Model N Inc.

Provide Altman Z-Score Ratio
for Model N Inc.

Provide Quick Ratio
for Model N Inc.

Provide Current Ratio
for Model N Inc.

Provide Cash Ratio
for Model N Inc.

What is the historical Revenue growth
over the last 5 years for Model N Inc?

What is the historical Net Income growth
over the last 5 years for Model N Inc?

What is the current Free Cash Flow
of Model N Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Model N Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Model N Inc

Current Assets 427m
Cash & Short-Term Investments 334.6m
Receivables 79.3m
Other Current Assets 13.2m
Non-Current Assets 111.4m
PP&E 8.8m
Intangibles 92.5m
Other Non-Current Assets 10.1m
Current Liabilities 110.5m
Accounts Payable 4.5m
Accrued Liabilities 23.9m
Other Current Liabilities 82.2m
Non-Current Liabilities 290.8m
Long-Term Debt 281.2m
Other Non-Current Liabilities 9.6m
Efficiency

Earnings Waterfall
Model N Inc

Revenue
256.3m USD
Cost of Revenue
-110.1m USD
Gross Profit
146.2m USD
Operating Expenses
-149m USD
Operating Income
-2.7m USD
Other Expenses
3m USD
Net Income
265k USD

Free Cash Flow Analysis
Model N Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In the first quarter (Q1) of the fiscal year 2024, the company delivered impressive financial performance, outpacing its own revenue expectations with a 7% increase to $63.5 million, spearheaded by growth in both Subscription and Professional Services revenue. The company's free cash flow experienced a remarkable surge, climbing by 172% to $43.5 million compared to the previous year. Adjusted EBITDA hit $9.9 million, corresponding to a 15.5% margin and surpassing the high end of guidance. Although non-GAAP earnings per share of $0.28 slightly missed projections due to minor financial variances, the company's SaaS Annualized Recurring Revenue (ARR) grew by 16% and net retention was healthy at 115%. With $303 million in cash, rising accounts receivable and deferred revenue, and a solid growth in Remaining Performance Obligations (RPO), the company is navigating through the final stages of its business model transition. As it progresses, it expects to return to double-digit subscription growth. For the full fiscal 2024, the company raised its total and Subscription revenue outlook while maintaining adjusted EBITDA and non-GAAP earnings per share guidance, indicating a continued margin improvement over the previous year.

What is Earnings Call?
Fundamental Scores

2MD Profitability Score
Profitability Due Diligence

Model N Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
Positive Free Cash Flow
Positive 3-Years Revenue Growth
42/100
Profitability
Score

Model N Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

2MD Solvency Score
Solvency Due Diligence

Model N Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Negative Net Debt
Long-Term Solvency
High D/E
51/100
Solvency
Score

Model N Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

2MD Price Targets Summary
Model N Inc

Wall Street analysts forecast 2MD stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for 2MD is 48.88 EUR .

Lowest
Price Target
Not Available
Average
Price Target
48.88 EUR
75% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for 2MD?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for 2MD is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about 2MD dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

2MD Price
Model N Inc

1M 1M
-
6M 6M
+19%
1Y 1Y
+15%
3Y 3Y
-4%
5Y 5Y
+10%
10Y 10Y
+269%
Annual Price Range
28
52w Low
19.9
52w High
28
Price Metrics
Average Annual Return 11.58%
Standard Deviation of Annual Returns 21.46%
Max Drawdown -51%
Shares Statistics
Market Capitalization 1.1B EUR
Shares Outstanding 39 423 000
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Model N Inc Logo
Model N Inc

Country

United States of America

Industry

Technology

Market Cap

1.1B EUR

Dividend Yield

0%

Description

Model N, Inc. engages in the provision of revenue management cloud solutions for the life science and technology industries. The company is headquartered in San Mateo, California and currently employs 982 full-time employees. The company went IPO on 2013-03-20. The firm's solutions enable its customers to maximize revenues and reduce revenue compliance risk by transforming their revenue life cycle from a series of tactical, disjointed operations into a strategic end-to-end process. Its industry specific solution suites Revenue Cloud for Life Sciences and Revenue Cloud for High Tech offers a range of solutions from individual products to complete product suites, which includes global pricing management, global tender management, provider management, payer management, government pricing and medicaid, deal management, deal intelligence, channel management, market development fund management, rebates management, channel data management, configure price quote and contract lifecycle management. The firm's solutions are designed to work with enterprise resource planning (ERP) and customer relationship management (CRM) applications.

Contact

CALIFORNIA
San Mateo
777 Mariners Island Blvd Ste 300
+16506104600.0
www.modeln.com

IPO

2013-03-20

Employees

982

Officers

See Also

Discover More
What is the Intrinsic Value of one 2MD stock?

The intrinsic value of one 2MD stock under the Base Case scenario is 22.48 EUR.

Is 2MD stock undervalued or overvalued?

Compared to the current market price of 28 EUR, Model N Inc is Overvalued by 20%.

Back to Top