Donnelley Financial Solutions, Inc.

DFIN

CIK 0001669811 · Quarterly mode · latest period FY2025 (Q4) (ending 2025-12-31) · sourced from SEC EDGAR

At a glance · FY2025 (Q4)

Revenue
$173M
↑+10.4% +$16Mvs FY2024 (Q4)
Operating Income
$14M
↑+53.8% +$5Mvs FY2024 (Q4)
Net Income
$6M
↓-1.6% -$100Kvs FY2024 (Q4)
Gross Profit
$110M
↑+17.0% +$16Mvs FY2024 (Q4)

Quality Score

Quality score

6-dimension fundamental snapshot · latest annual filed values · S&P 500 calibration

Average
60/100
  • Profitability
    70ROIC 19.1% (10% = solid, 20%+ = moat)
  • Liquidity
    28Current Ratio 1.06 (above 1.5 = solid)
  • Leverage
    77D/E 0.45 (under 0.5 = conservative)
  • Efficiency
    56Asset Turnover 0.93x (1.0+ = capital-efficient)
  • Growth
    51Revenue YoY +10.4% (10% = solid, 25%+ = elite)
  • Margin Trend
    78Op Margin 8.3% · trend +1.7pts (4Q avg vs prior 4Q)

Calibrated to S&P 500 medians. Each sub-score is computed from a single CFA-grade ratio (Profitability = ROIC, Liquidity = Current Ratio, Leverage = D/E, Efficiency = Asset Turnover, Growth = Revenue YoY, Margin Trend = 4Q operating-margin avg vs prior 4Q). Overall = simple mean.

DCF intrinsic value

DCF intrinsic value

two-stage Gordon model

Project DFIN's free cash flow forward, discount back at your hurdle rate, divide by diluted shares. Edit the assumptions to see how sensitive the intrinsic value is.

4%

Trailing 3-yr CAGR was 3.9%

10%

10% is a common all-equity benchmark for US large-caps

2.5%

Should be ≤ long-run GDP growth (~2.5% nominal)

5

5-year explicit projection + perpetuity terminal

Intrinsic value per share
$55.67
Total enterprise IV
$1.57B
Diluted shares
0.03B
Terminal PV
$1.11B (71% of total)
Year-5 FCF
$131M
YearProjected FCFDiscounted PV
+1$112M$102M
+2$117M$96M
+3$121M$91M
+4$126M$86M
+5$131M$81M
Terminal$1.79B$1.11B

DCF outputs are HIGHLY sensitive to growth + WACC assumptions. A 1pp WACC change can shift IV by 20%+. Use this as a sanity-check vs market price, not a target — and always cross-check the underlying FCF source (EDGAR cashflow statement, latest annual). Margin of safety convention: 30-50% discount to IV before buying.

Capital allocation · trailing 4 quarters

how the company spent its cash
Capex (TTM)
$57M
investment in PP&E
Dividends paid (TTM)
cash returned to holders
Stock buybacks (TTM)
$185M
share count reduction
Stock-based comp (TTM)
$31M
non-cash dilution

Balance sheet · 2025-12-31

latest filed snapshot
Total assets
$800M
everything owned
Total liabilities
$421M
everything owed
Stockholders' equity
$379M
shareholder claim
Net debt
$147M
LT debt minus cash

Recent performance · 43 quarters

Revenue↑+10.4% +$16M
$173M
Net Income↓-1.6% -$100K
$6M
Free Cash Flow↑+16.0% +$7M
$48M
Operating Margin↑+2.3pts
8.3%

Drill down