ONE LEVEL DEEPER
TEAM
Warren Buffett frameworkThe Owner-OperatorBenjamin Graham frameworkThe Value ArchitectMichael Mauboussin frameworkThe Expectations EngineerHoward Marks frameworkThe Cycle WhispererPeter Lynch frameworkThe Everyday Edge

Gross margins of 85% prove the moat, but 28.5% stock compensation proves management is giving away the castle.

cautiousNeutralconviction

A business with magnificent pricing power and customer stickiness that management is diluting away through extreme stock-based compensation.

THE LENSES
THE MOATfortress

Does this business have durable competitive advantages that protect returns?

Gross margins at 85.0% in Q4'25, 95th percentile of 10-year range
Revenue concentration with 94.5% from License and Service segment
Revenue correlates 0.988 with inflation, proving pricing power
Over 300,000 customers globally with AI-enabled cloud platform

This framework sees a fortress-like moat built on switching costs and pricing power. The 85% gross margins and near-perfect correlation with inflation demonstrate customers cannot leave easily and will pay higher prices.

Gross Margin
OWNER EARNINGSdilutive

How much cash does an owner actually get to keep?

Free cash flow of $1.27B TTM despite negative operating margins
Stock-based compensation consuming 28.5% of revenue in Q4'25
SBC at 90th percentile of 10-year range
FCF significantly exceeds reported net income

The business generates tremendous cash, but management is giving away nearly a third of revenue in stock compensation. An owner buying today gets diluted tomorrow.

SBC as % of Revenue
MANAGEMENT AS STEWARDSconcerning

Are managers acting as owners or opportunists?

Insiders sold net shares for 20 consecutive quarters
Net 3.1M shares sold over last 4 quarters, estimated $211M
Buybacks initiated while stock down 85% from peak
CEO compensation minimal at ~$55K annually

Management's actions speak louder than compensation structures. Twenty quarters of uninterrupted selling while diluting shareholders through extreme SBC reveals priorities misaligned with permanent owners.

Insider Net Buying/Selling
THE OWNER'S MATHdiscounted

If you bought the whole business today, would the earnings justify the price?

Negative earnings yield of -0.1% vs 4.33% treasuries
Trading at P/E of -250.38 due to losses
Price 33.2% below DCF fair value of $102.22
Market implies only 1.36% perpetual growth vs 20.1% trailing FCF growth

The market has given up on this business, pricing in minimal growth despite strong cash generation. For a permanent owner, the discount to DCF value suggests reasonable entry despite current losses.

Earnings Yield
KEY NUMBERS
VERDICT

Applying this framework reveals a business with one of the widest moats in software being systematically diluted by management. The 85% gross margins and pricing power would make any owner salivate, but the 28.5% stock-based compensation and 20 quarters of insider selling reveal a company being run for employees, not shareholders. At 33% below DCF value, the math might work for a buyer who could change the culture. Would you want partners who sell every quarter while asking you to buy?

This analysis applies Warren Buffett's published investment framework to publicly available financial data. It is not authored by, endorsed by, or affiliated with Warren Buffett. Educational purposes only. Not financial advice.

OTHER PERSPECTIVES
Michael Mauboussin framework
The Expectations Engineer
Leaning Bullish
Benjamin Graham framework
The Value Architect
Neutral
Peter Lynch framework
The Everyday Edge
Leaning Bearish
Howard Marks framework
The Cycle Whisperer
Bearish
Explore
Western Digital CorporationWDCT-Mobile US, Inc.TMUSAdvanced Micro Devices, Inc.AMDFastenal CompanyFASTAmerican Electric Power Company, Inc.AEPCoStar Group, Inc.CSGP
EDUCATIONAL ONLY · NOT FINANCIAL ADVICEv2