investorscraft@gmail.com

Intrinsic Value of Forrester Research, Inc. (FORR)

Previous Close$9.83
Intrinsic Value
Upside potential
Previous Close
$9.83

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

Forrester Research, Inc. operates as an independent research and advisory firm, specializing in technology, customer experience, and digital transformation insights. The company generates revenue primarily through subscription-based research reports, consulting services, and events tailored to business and technology leaders. Serving a global clientele, Forrester differentiates itself through proprietary methodologies like the Forrester Wave and its focus on actionable, data-driven recommendations. The firm competes in a niche but growing market alongside peers like Gartner and IDC, leveraging its reputation for deep sector expertise and thought leadership. While the industry is highly competitive, Forrester maintains a strong position among mid-market and enterprise clients seeking unbiased analysis. Its hybrid model—combining syndicated research with bespoke advisory—provides recurring revenue streams while allowing flexibility to address emerging trends such as AI-driven decision-making and sustainability strategies.

Revenue Profitability And Efficiency

Forrester reported $432.5 million in revenue for FY 2024, reflecting its steady demand for research and advisory services. However, the company posted a net loss of $5.7 million, with diluted EPS of -$0.30, indicating margin pressures likely from operational costs or competitive pricing. Operating cash flow was negative at $3.9 million, exacerbated by $3.4 million in capital expenditures, suggesting reinvestment needs or inefficiencies in working capital management.

Earnings Power And Capital Efficiency

The negative EPS and operating cash flow highlight challenges in translating top-line performance into bottom-line results. Capital expenditures, while modest, further strained liquidity, raising questions about near-term earnings power. The absence of dividends aligns with the company’s focus on retaining capital for growth or debt management, though profitability metrics warrant scrutiny.

Balance Sheet And Financial Health

Forrester’s balance sheet shows $56.1 million in cash against $72.6 million in total debt, indicating a leveraged position with limited liquidity buffers. The debt-to-equity ratio suggests moderate financial risk, though the negative cash flow complicates near-term obligations. Shareholders’ equity remains under pressure from recurring losses.

Growth Trends And Dividend Policy

Revenue stability contrasts with profitability struggles, signaling potential cost control or pricing issues. The lack of dividends reflects a conservative capital allocation strategy, prioritizing operational flexibility over shareholder returns. Growth may hinge on scaling high-margin services or improving subscription retention.

Valuation And Market Expectations

The market likely prices Forrester at a discount to peers due to its profitability challenges and leveraged balance sheet. Investors may await signs of margin improvement or debt reduction before assigning higher multiples, despite the firm’s strong niche positioning.

Strategic Advantages And Outlook

Forrester’s intellectual property and brand equity provide a foundation for recovery, but execution risks persist. Success depends on optimizing its hybrid model, leveraging AI-enhanced research tools, and expanding high-value consulting engagements. The outlook remains cautious until profitability stabilizes.

Sources

Company 10-K, SEC filings (CIK: 0001023313)

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