PTC INC.

PTC· FY2025 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
8.1%
FY2015–2025
Net Income
40.8%
FY2015–2025
Free Cash Flow
19.1%
FY2015–2025
EPS (Diluted)
40.1%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
19.2%
NI ÷ Equity
Return on Assets
11.1%
NI ÷ Assets
Net Profit Margin
26.8%
NI ÷ Revenue
Debt / Equity
0.31x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$15.5B
Per Share (approx.)
$129.51
25% Margin of Safety
$97.13
Conservative entry
50% Margin of Safety
$64.75
Buffett's ideal entry
Growth Rate Used
8.0%
Latest FCF
$726.8M

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$1.1B-$54.5M$157.1M$5.9M-6.5%-4.8%$277.9M
2017$1.2B$6.2M$109.8M$67.5M0.7%0.5%$280.0M
2018$1.2B$52.0M$211.7M$103.4M5.9%4.2%$643.3M$259.9M
2019$1.3B-$27.5M$220.7M-$14.0M-2.3%-2.2%$669.1M$269.6M
2020$1.5B$130.7M$213.6M$191.3M9.1%9.0%$1.0B$275.5M
2021$1.8B$476.9M$344.1M$537.4M23.4%26.4%$1.4B$326.5M
2022$1.9B$313.1M$415.8M$381.3M13.6%16.2%$1.4B$272.2M
2023$2.1B$245.5M$587.0M$326.5M9.2%11.7%$1.7B$288.1M
2024$2.3B$376.3M$735.6M$470.1M11.7%16.4%$1.2B$265.8M
2025$2.7B$734.0M$856.7M$825.5M19.2%26.8%$1.2B$184.4M
Warren & Charlie
Buffett / Munger — quality, moat & valuation

PTC INC. (PTC) — Investment Memo

🐂 The Bull Case (Warren's voice)

We aren't buying software; we are buying a digital toll bridge for the physical world.

  • The "Invisible" Moat: This is a classic "sticky" business. When an engineer spends a decade building a product's digital twin in PTC, the cost of switching isn't just a software license fee—it's the existential risk of losing intellectual property and operational history. That is a moat we can live inside of.
  • The Rent-Seeking Transition: They have successfully pivoted from "selling a hammer" (one-time licenses) to "renting the workshop" (subscriptions). This transforms lumpy, unpredictable revenue into a predictable annuity.
  • Exceptional Earnings Quality: It is rare to see FCF consistently lead Net Income ($0.9B vs $0.7B). The cash is real, the accounting is conservative, and the growth in NI is coming from operational efficiency, not financial engineering.
  • Operating Leverage: Revenue grows at a pedestrian 8%, but Net Income grows at 40%. This is the magic of the subscription model—once the fixed costs are covered, almost every new dollar of revenue drops straight to the bottom line.
  • Attractiveness: This becomes a Berkshire-grade asset when the market stops pricing it as a "tech growth stock" and starts pricing it as a "utility for engineers." We want this when the price reflects the cash flow, not the hype.

🐻 The Bear Case (Charlie inverts)

Let's figure out how this business goes to zero.

  • The "Cloud-Native" Leapfrog: PTC is transitioning to the cloud, but they are legacy software moving into a new world. If a lean, cloud-native competitor emerges that eliminates the need for heavy installations and offers 10x the collaboration speed, the "switching cost" moat evaporates. Companies will endure pain to escape an obsolete tool.
  • The Platform Vacuum: If a behemoth (think Microsoft or an evolved Adobe) decides the PLM/CAD space is the final frontier of the "creative/productivity" suite, they can bundle a "good enough" tool for free. PTC cannot compete with "free" bundled into an enterprise agreement.
  • Concentration Risk: They rely on high-end physical manufacturing. A structural, permanent shift away from complex hardware (unlikely, but possible) or a collapse in industrial CAPEX would starve the engine.
  • The Most Likely Killer: The "Cloud-Native" disruptor. Timeframe: 5–10 years. The danger isn't a recession; it's the gradual erosion of the "lock-in" as the next generation of engineers refuses to use legacy-style tools.

💰 Valuation & Margin of Safety

The DCF provides a ceiling, not a floor.

  • Intrinsic value estimate: $129.51 per share
  • 25% margin of safety entry: $97.13 (Conservative entry)
  • 50% margin of safety entry: $64.76 (The "fat pitch")
  • Current Status: Expensive. If the market is trading significantly above $129.51, we are paying for growth that the 8.1% CAGR doesn't justify. We are currently paying a "tech premium" for a business that is performing like a "steady industrial."

Verdict: WATCH

The business is wonderful, and the cash flow is honest. However, the current price exceeds the intrinsic value of $129.51. We wait for a market panic to bring the price toward $97.00 before deploying capital.

Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.