PTC INC.

PTC· FY2025 10-K· Analyzed 1 mo ago
History1 mo agoWATCH|4 mo agoWATCH
WATCH

📜 Signal History & Model Audit Trail (2 Runs)

🟢 LATEST (2026-07-29)WATCHat $127.51
IV: $129.511 mo ago
● 2026-04-16WATCH
IV: $129.514 mo ago
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)

Why the moat is durable and compounds:

  • Switching costs are a brick wall. 95% recurring revenue means customers have embedded PTC into their engineering backbone — CAD models, BOMs, service records. Ripping it out costs years and millions. They're hostages, not customers.
  • Scale economics are accelerating. Operating margin went from -4.8% (2016) to 26.8% (2025). FCF tripled from $0.3B to $0.9B in four years. Each new subscription dollar drops almost entirely to profit.
  • The transition to SaaS is nearly complete. They navigated the shift from perpetual licenses without destroying the business — rare. Windchill+ and Creo+ are the next growth layer, not a risk.

What makes the economics exceptional:

  • FCF > Net Income for 3 consecutive years — accounting is conservative, not aggressive.
  • ROE improved from -6.5% to 19.2% — they went from value destroyer to compounder.
  • Debt is manageable at $1.2B (D/E 0.31x) and interest coverage >10x.
  • No share dilution (EPS CAGR ≈ NI CAGR) — management didn't enrich themselves with stock.

At what price range is it genuinely attractive to Berkshire:

  • Below $97 (25% margin of safety on DCF of $129.51). At that price, you get a monopoly-caliber business with expanding margins for <20x FCF. That's a bargain.
  • At $129, it's fairly valued — no margin of safety, but not stupid. Berkshire would wait.

🐻 The Bear Case (Charlie inverts)

Scenario #1 — Cloud infrastructure failure (most likely, 3–5 years):

  • PTC relies entirely on AWS/Azure for SaaS delivery. A prolonged outage or major security breach that leaks customer product data would shatter trust. Manufacturers would flee to on-premise competitors (Siemens, Dassault). Permanent impairment because once trust is gone, switching costs become a liability — customers pay to escape.
  • Why it's structural: Cloud dependency is a single point of failure PTC doesn't control. No amount of switching costs saves you if the product is unavailable or unsafe.

Scenario #2 — SaaS adoption stalls (5–10 years):

  • Windchill+ and Creo+ are new; adoption may not meet expectations. If customers stick with legacy on-premise versions, revenue growth decelerates. Margins compress as maintenance revenue declines faster than new SaaS revenue ramps. The margin expansion from -4.8% to 26.8% reverses.
  • Why it's permanent: PTC would be stuck between two declining revenue streams — no successful transition to the future. Competitors with better cloud products (e.g., Siemens Xcelerator) could eat their lunch.

Scenario #3 — Recession exposure and balance sheet fragility (10+ years):

  • PTC's customer base is concentrated in discrete manufacturing (auto, aerospace, industrial). A deep recession would hit capital spending hard. IT budgets get cut. New subscription sales slow. Meanwhile, $1.2B debt is manageable now, but PTC had negative equity in 2016 and 2019. One more downturn + acquisition hangover could push them back into technical insolvency — forcing a dilutive equity raise or asset fire sale.
  • Why it's permanent: Even if the business survives, permanent capital loss for equity holders from dilution. The moat doesn't protect against the balance sheet.

Most likely scenario over 10 years: Cloud failure or a bad acquisition on top of recession. The margin expansion is fragile — any disruption to the growth narrative re-rates the stock permanently.


💰 Valuation & Margin of Safety

| Metric | Value | |---|---| | DCF intrinsic value | $129.51 per share ($15.5B total) | | 25% margin of safety entry | $97.13 per share | | 50% margin of safety entry | $64.76 per share | | Current price | Not provided — assume around $129 (fair) |

Assessment:

  • If trading at $129: Fairly valued — no margin of safety. Not a buy for Berkshire.
  • If trading at $97 or below: Genuinely attractive — 25% buffer against the bear scenarios.
  • The DCF assumptions (8% FCF growth, 10% discount, 3% terminal) are reasonable but not conservatively low. A higher discount rate (12%) would drop intrinsic to ~$100. The margin of safety is thinner than it looks.

Verdict: WATCH

The business is excellent — widening moat, honest management, compounding cash flows — but the current price offers no margin of safety against the real risks of cloud dependency, adoption stall, or recession. Wait for a price below $97 before committing Berkshire capital. The moat will survive 20 years, but patience is the price of admission.

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