ORCL

ORCL

Oracle Corp.

Recurring SaaS

Fair price

Price today

$128.14

what the market pays

Worth

$133.31

calculated cycle value

Worth $133.31price today $128.14

Price is 4% below its value

charlieapp.co

Price vs Intrinsic Value

VI$61.1$116$171$226$281'21'22'23'24'25'26ORCLVI $133 · MdS +4%
UndervaluedDiscountedFair priceIV = current model value

The line is the price month by month; the green band marks when it's undervalued (−20% off value). When the price drops in there, the discount is real, not opinion.

Where does the value come from?

☁️

Software and subscriptions

$129.55

per share

How it's calculated

💰

Free cash flow per share

normalized free cash flow

$5.92
×
📐

Multiplier

years of discounted cash flows

21.9x
=
🏢

Business value

without cash

$129.55

TRANSITORY NEGATIVE FCF — capex $50B FY2026 AI buildout. OCF $20.8B solid. RPO $553B (+325%) = 8x annual revenue committed (OpenAI, Meta, NVIDIA, xAI). IV $105 = EV/Rev 5x FY2027 ($90B guidance). Optimistic IV 7x = $170 (+17%). Debt $162B possibly over-penalized given RPO backing. BARGAIN <$84. Attractive 7x: <$153.

🏦

Net cash in the bank

cash minus financial debt, per share

+$3.76

Total calculated value

business + cash

$133.31

How many times the cash flow

Recurring SaaS · vs 26 peers

You pay today
21x
Sector median
20.3x
Charlie: worth
21.9x

You pay 21x times this business's cash flow; its sector median is 20.3x.

4% below what Charlie thinks it's worth (21.9x) — that gap is your safety margin.

Why Fair price?

Its free cash flow is $5.92/share × 21.9x multiplier plus $3.76 in net cash = $133.31 in intrinsic value. Today's price of $128.14 is just 4% off that value — not cheap, not expensive, that's a fair price.

This is a quality business. The price reflects that quality.

There's no extra safety margin. Not the best time to buy new.

To enter with a margin, the price should drop to $106.65–$126.64.

At what price would buying make sense?

Entry zones

🟢 Undervalued

$106.65

-20% off Value

🟡 Discounted

$126.64

-5% off Value

Today

$128.14

+4% Valor

Fair price

Good business at a fair price. If you already own it, holding makes sense. For a new position, wait for a better price.

It's far better to buy a wonderful company at a fair price than a fair company at a wonderful price.

— Warren Buffett

Model updated · July 2026

The business

Oracle rents out the digital warehouses where the world's AI keeps its brain.

Oracle sells databases and enterprise software by subscription, and now rents out cloud computing capacity (OCI) to train artificial intelligence. It charges multi-year contracts: recurring revenue of $67.4B and signed commitments from clients like OpenAI, Meta and NVIDIA totaling $553B, eight times its annual billing.

Switching databases is like changing a building's foundation with people still inside: expensive, slow and terrifying. That fear of migrating locks in decades of clients. Its AI layer is newer and less defensible, but long-term contracts buy time.

Revenue history

$42.4B
2022
$50.0B
2023
$53.0B
2024
$57.4B
2025
$67.4B
2026
CAGR 5 años: +12%

From $42.4B to $67.4B in 4 years. The business grows steadily.

Where each $100 of sales goes

Revenue $67.4B · FY2026

Costs and operations$50.3B · 75%
Net profit$17.1B · 25%

Of every $100 in sales, $75 goes to costs and operations; $25 is left as net profit (25% margin).

Catalysts and risks

RPO (contracted revenue not yet billed) of $553B, +325% year-over-year.

Guidance of $90B in revenue for FY2027.

AI infrastructure buildout scaling capacity for clients already signed.

⚠️

Capex of $50B in FY2026 leaves free cash flow at -$23.7B.

⚠️

High debt financing the data center expansion.

⚠️

The AI cloud faces Amazon, Microsoft and Google, rivals with more muscle.

Charlie's note

You pay nearly 22 times cash flow for a business growing at 20% with clients who don't leave. Reasonable if the buildout delivers what's promised; the negative cash flow is the bill for building today what you'll charge for over a decade.

Analysis · June 2026

So when would be a good price for Oracle Corp.?

By our calculation, not yet. We will email you the day it drops to $126.64 — so you do not have to keep checking.

🔔 Email me

Free · no card

Charlie informs, it doesn't advise. No information should be taken as a recommendation to buy or sell.