First Time Loading...

Model N Inc
NYSE:MODN

Watchlist Manager
Model N Inc Logo
Model N Inc
NYSE:MODN
Watchlist
Price: 29.84 USD 0.64%
Updated: Apr 16, 2024

Intrinsic Value

Model N, Inc. engages in the provision of revenue management cloud solutions for the life science and technology industries. [ Read More ]

The intrinsic value of one MODN stock under the Base Case scenario is 31.14 USD. Compared to the current market price of 29.84 USD, Model N Inc is Undervalued by 4%.

Key Points:
MODN Intrinsic Value
Base Case
31.14 USD
Undervaluation 4%
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 MODN stocks based on their intrinsic value.

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

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
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?

Has there been any significant insider trading activity
in Model N Inc recently?

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?

AI Assistant can make mistakes. Consider checking important information.
Financials

Balance Sheet Decomposition
Model N Inc

Current Assets 401.5m
Cash & Short-Term Investments 303.4m
Receivables 83.1m
Other Current Assets 15.1m
Non-Current Assets 113.6m
PP&E 9.8m
Intangibles 94.1m
Other Non-Current Assets 9.7m
Current Liabilities 100.3m
Accounts Payable 3.4m
Accrued Liabilities 22.4m
Other Current Liabilities 74.5m
Non-Current Liabilities 290.6m
Long-Term Debt 280.8m
Other Non-Current Liabilities 9.8m
Efficiency

Earnings Waterfall
Model N Inc

Revenue
253.8m USD
Cost of Revenue
-109.8m USD
Gross Profit
144m USD
Operating Expenses
-176.7m USD
Operating Income
-32.7m USD
Other Expenses
1.1m USD
Net Income
-31.7m USD

Free Cash Flow Analysis
Model N Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

MODN Profitability Score
Profitability Due Diligence

Model N Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
34/100
Profitability
Score

Model N Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

MODN Solvency Score
Solvency Due Diligence

Model N Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Negative Net Debt
Long-Term Solvency
High D/E
50/100
Solvency
Score

Model N Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MODN Price Targets Summary
Model N Inc

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

According to Wall Street analysts, the average 1-year price target for MODN is 32.49 USD with a low forecast of 25.25 USD and a high forecast of 38.85 USD.

Lowest
Price Target
25.25 USD
15% Downside
Average
Price Target
32.49 USD
9% Upside
Highest
Price Target
38.85 USD
30% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Ownership

MODN Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Shareholder Return

MODN Price
Model N Inc

1M 1M
+17%
6M 6M
+26%
1Y 1Y
-14%
3Y 3Y
-27%
5Y 5Y
+67%
10Y 10Y
+222%
Annual Price Range
29.84
52w Low
21.43
52w High
35.59
Price Metrics
Average Annual Return 29.08%
Standard Deviation of Annual Returns 48.61%
Max Drawdown -55%
Shares Statistics
Market Capitalization 1.2B USD
Shares Outstanding 39 032 300
Percentage of Shares Shorted 9.36%

MODN Return Decomposition
Main factors of price return

What is price return decomposition?

MODN News

Other Videos

Company Profile

Model N Inc Logo
Model N Inc

Country

United States of America

Industry

Technology

Market Cap

1.2B USD

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
https://www.modeln.com/

IPO

2013-03-20

Employees

982

Officers

CEO & Director
Mr. Jason Blessing
Chief Financial Officer
Mr. John Ederer
Chief Services Officer
Mr. Mark Anderson
CFO of Rapid7 & Director
Mr. Timothy M. Adams
Chief Revenue Officer
Mr. Chris Lyon
Chief Product Officer
Mr. Suresh Kannan
Show More
Director of Investor Relations
Gwyn Lauber
Chief Legal Officer
Mr. Errol Hunter
Chief Strategy & Marketing Officer
Mr. Rehmann Rayani
Chief People Officer
Ms. Laura Selig
Show Less

See Also

Discover More
What is the Intrinsic Value of one MODN stock?

The intrinsic value of one MODN stock under the Base Case scenario is 31.14 USD.

Is MODN stock undervalued or overvalued?

Compared to the current market price of 29.84 USD, Model N Inc is Undervalued by 4%.