Previous Close | $9.83 |
Intrinsic Value | $5.24 |
Upside potential | -47% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company 10-K, SEC filings (CIK: 0001023313)
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |