Knowstox

Fundamentals snapshot

Bandwidth Inc.

BAND · NMS · Technology · Software - Infrastructure

Current price

$46.89

52-week range

$12.50 - $79.08

Market cap

$1.51B

One-glance verdict

Overvalued

$19.13 our estimate vs market $46.89

Wall Street consensus: $66.50 (247.6% higher than our fair-value estimate)

Balance sheet

Distressed

-7.09x Concerning

Net debt $380.06M. Interest coverage shows how many times profit covers the interest bill.

What this company does

Bandwidth Inc.

Bandwidth Inc. provides the technology that lets other companies add phone calls and text messages to their apps and services, like when a ride-sharing app needs to connect you to your driver. Their main income comes from businesses using their platform for communication features, which is important because it means they have steady, predictable money coming in as customers keep using their service. This focus on reliable customer usage helps them maintain strong operating margins (the percent of each sales dollar left after day-to-day business costs).

Price history

How the share price has moved

—
Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Revenue $208.78M
Net income $4.12M
Diluted EPS -0.08
Operating cash flow $8.77M
Free cash flow —
Revenue $207.67M
Net income $-3.00M
Diluted EPS -0.10
Operating cash flow $38.61M
Free cash flow —
Revenue $191.90M
Net income $-1.24M
Diluted EPS -0.04
Operating cash flow $22.24M
Free cash flow —
Revenue $180.01M
Net income $-4.93M
Diluted EPS -0.16
Operating cash flow $31.72M
Free cash flow —
Revenue $174.24M
Net income $-3.74M
Diluted EPS -0.13
Operating cash flow $-3.08M
Free cash flow —
Revenue $209.97M
Net income $-1.76M
Diluted EPS 0.27
Operating cash flow $36.52M
Free cash flow —
Revenue $193.88M
Net income $413.00K
Diluted EPS 0.01
Operating cash flow $20.46M
Free cash flow —
Revenue $173.60M
Net income $4.05M
Diluted EPS -0.17
Operating cash flow $24.44M
Free cash flow —

Is it cheap or expensive?

Fair value $19.13 vs current price $46.89

Wall Street consensus is the average analyst price target: $66.50 (247.6% higher than our fair-value estimate).

Our most-likely fair value is $19.13 a share — about 59.2% below today's price of $46.89, so the stock currently looks expensive (overvalued).

overvalued

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Base

Growth 12.0% · Discount 12.7% · Terminal 3.0%

$19.13

Bear

Growth 5.0% · Discount 12.7% · Terminal 3.0%

$9.48

Bull

Growth 20.0% · Discount 12.7% · Terminal 3.0%

$35.11

Is it drowning in debt?

Distressed

Net debt $380.1M. Interest coverage -7.1x.

Net debt $380.06M
Interest coverage -7.09x

Bandwidth Inc.'s profit covers its interest bill about 0.0 times over. which is weaker than most peers shown here.

Distressed
Worse cushion Baseline Better cushion
BAND BASELINE Bandwidth Inc.

Total debt $554.42M Interest coverage -7.09x This is the baseline the peer rows are being compared against.

Total debt $1.05B Interest coverage 2.00x This peer still has a real interest-payment cushion, while BAND does not.

Total debt $843.26M Interest coverage 2.05x This peer still has a real interest-payment cushion, while BAND does not.

Total debt $357.52M Interest coverage 1.07x This peer still has a real interest-payment cushion, while BAND does not.

What you should know

The case for and against BAND

2 Rewards 1 Risk

Rewards

  • Revenue grew 4.6% last year.
  • Free cash flow was positive in 3/10 years.

Risks

  • Net debt grew 19.9% over 3 years.

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
—
Forward P/E
24.31x
P/B
3.99x
P/S
1.82x
EV/EBITDA
46.70x
PEG ratio
—

Profitability

How much profit each dollar creates

Gross margin
37.2%
Operating margin
-2.1%
Net margin
0.3%
ROE
0.6%
ROA
-0.9%

Health

Liquidity and balance-sheet strength

Debt / equity
1.47x
Current ratio
2.04x
Quick ratio
1.90x
Total debt
$554.42M
Total cash
$174.36M

Growth

How the business has been compounding

Revenue TTM
$788.36M
Revenue 5Y CAGR
11.3%
EPS TTM
-0.34
EPS 5Y CAGR
—

Cash flow

How much cash the business throws off

Operating CF TTM
$101.34M
Free CF TTM
$56.55M
FCF margin
7.2%

Dividend

Shareholder payout

Yield
0.0%
Payout ratio
0.0%
Last ex-div date
—