Skip to main content
Homepage
Full 18-step deep-dive · ~20–30 min · a member feature.
AGING Analysis Report
Jul 30, 2026
9 days ago · 100% complete
For AI assistants & researchers — machine-readable summary of this page

What this page is: Delvantic's full research page for Five9 Inc. (FIVN) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.

Our current read (analysis of 2026-08-09): Designation Low · Cairn score -47 (−100…+100 Quality+Value blend) · Quality -7 · Value -80 · Sentiment 26 (timing only, not weighted) · Composite fair value $15.90 vs $27.57 at analysis

Page map (sections in order; each card carries a stable reference-name attribute you can cite):

  • profile-header / price-overview — company profile, live quote, market cap
  • extended-analysisthe core: three AI lens reads with findings, scores, and the analyst memo
  • future-predictions — our forward price-band predictions
  • market-narrative / ai-findings / gpt-critique — narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)
  • Members-only sections (render as login gates for anonymous readers): price-history, income-trend, key-metrics, financials (statement tables), insider-trading. The analysis above is public; the raw data tables require a free account.

More for machine readers: site briefing at /llms.txt · any ticker resolves at delvantic.com/stock/TICKER · raw inputs are public-company filings and market data (via licensed data feeds); every model, score, lens read, and prediction on this page is Delvantic's own analysis.

Five9 Inc.

FIVN NASDAQ GICS Category PDF
Technology · Software - Infrastructure
San Ramon, CA 94583, United States five9.com Updated Jul 30, 2:36pm
Price
$27.54
Market Cap
$2.1B
Employees
2,910
Beta
1.46
Avg Volume
2,395,750
CEO
Mr. Amit Mathradas

Five9 Inc. is a provider of cloud-based contact center software and customer experience solutions headquartered in San Ramon, California. The company delivers the Five9 Intelligent CX Platform, a unified, cloud-native suite designed to run inbound, outbound, and blended contact centers across voice and digital channels. Its platform enables organizations to manage omnichannel customer interactions, including phone, web, chat, email, mobile, and social media, with integrated tools for interaction routing, workforce engagement, quality management, and analytics. Five9 integrates AI extensively through capabilities such as Genius AI, intelligent virtual agents, conversational AI, and AI Agent Assist to support hyper-personalized, automated customer journeys while augmenting human agents. The offering includes workforce optimization, reporting and dashboards, compliance-focused features, and pre-built integrations with leading CRM and enterprise systems, serving mid-market and enterprise clients across multiple industries. Founded in 2001 in the United States, Five9 today plays a prominent role in the Contact Center as a Service market by helping organizations transform traditional call centers into broader customer engagement centers focused on efficient, high-quality customer experiences.

Runs with full report Generated: Jul 30, 2026 2:40pm
Earnings Schedule
Checked daily · calendar updated Aug 9
No upcoming print on the calendar yet — companies typically confirm a few weeks ahead. Last print was Aug 6, 2026.
EPS surprise history — vs analyst consensus · 4 prints of vendor history
-316.2%
Dec '25
+13.6%
Feb '26
+11.8%
Apr '26
+2.9%
Aug '26
Print date EPS est. EPS actual Revenue est. Revenue actual
Aug 6, 2026 $0.68 $0.70 +2.9%
Apr 30, 2026 $0.68 $0.76 +11.8%
Feb 13, 2026 $0.44 $0.50 +13.6%
Dec 12, 2025 $-0.68 $-2.83 -316.2%

Green = beat the estimate, red = missed. An earnings print is the fastest way a thesis changes — our designations should be re-read after each one.

Recent SEC Filings
Filed Form Document
Aug 6, 2026 10-Q View
Aug 6, 2026 8-K View
Aug 6, 2026 SCHEDULE 13G/A View
Aug 6, 2026 SCHEDULE 13G/A View
Jul 15, 2026 4 View
Jul 15, 2026 4 View
Jul 14, 2026 SCHEDULE 13G/A View
Jul 9, 2026 3 View
Jul 9, 2026 3 View
Jun 22, 2026 8-K View
Jun 8, 2026 4 View
Jun 8, 2026 4 View

Filings link to the SEC’s EDGAR system. Annual/quarterly reports (10-K, 10-Q, 20-F) carry the full story; 8-K/6-K current reports are the fastest signal that something material happened.

Price Overview
Price at report time
$27.57
as of Jul 30, 2:37pm (9d ago)
Change · Jul 30
+0.40 (+1.49%)
Day Range
$27.17 – $28.80
52-Week Range
$13.29 – $28.80
50-Day MA
$23.15
200-Day MA
$19.93
Volume
1,092,420.00
Right now · live
loading…
 
Real-time — the change above is the move since the report (over 9d).
Share Structure
Outstanding 76,563,988.00
Float 68,435,955.00
Free Float 89.4%
High free float — 89.4% of shares trade freely, ~10.6% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Last updated: Jul 30, 2026 2:44pm (9d ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Jul 30, 2026 2:44pm (9d ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
TD Twelve Data statement HEX SEC filing
Industry comparison last run: Jul 30, 2026 2:40pm
P/E Ratio (Price per dollar of earnings)
HEX
Stock Price / EPS (Diluted)
61.27
Stock Price: $27.54
EPS (Diluted): 0.45
P/B Ratio (Price vs net asset value)
HEX
Stock Price / Book Value Per Share
3.09
Stock Price: $27.54
Total Equity: $785.82M
Shares: 88,002,000
EV/EBITDA (Total value vs operating profit)
HEX
Enterprise Value / EBITDA
20.39
Market Cap: $2.08B
Total Debt: $0.00
Cash: $232.08M
EBITDA: $90.61M
Enterprise Value (Takeover price (cap + debt - cash))
HEX
Market Cap + Total Debt - Cash
$1.8B
Market Cap: $2.08B
Total Debt: $0.00
Cash: $232.08M
Gross Margin (Revenue left after direct costs)
HEX
Gross Profit / Revenue
55.1%
Gross Profit: $632.85M
Revenue: $1.15B
Operating Margin (Revenue left after all operations)
HEX
Operating Income / Revenue
2.5%
Operating Income: $28.85M
Revenue: $1.15B
Net Margin (Revenue left as actual profit)
HEX
Net Income / Revenue
3.4%
Net Income: $39.42M
Revenue: $1.15B
ROE (Profit from shareholder equity)
HEX
Net Income / Total Equity
5.0%
Net Income: $39.42M
Total Equity: $785.82M
ROIC (Profit from all invested capital)
HEX
NOPAT / Invested Capital
4.6%
Operating Income: $28.85M
Tax Rate: 12.3%
Equity: $785.82M
Total Debt: $0.00
Cash: $232.08M
Zero debt — invested capital = equity minus cash (very efficient)
Current Ratio (Can it pay short-term bills)
HEX
Current Assets / Current Liabilities
4.51
Current Assets: $959.72M
Current Liabilities: $213.01M
Debt/Equity (Leverage — debt vs equity)
HEX
Total Debt / Total Equity
0.00
Short-Term Debt: $0.00
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $785.82M
Zero debt — this company carries no debt obligations. Strongest possible score.
Rev/Share (Top-line per share)
HEX
Revenue / Shares Outstanding
$13.06
Revenue: $1.15B
Shares: 88,002,000
Book Value/Share (Net assets per share)
HEX
(Total Assets - Total Liabilities) / Shares
$8.93
Total Equity: $785.82M
Shares: 88,002,000
FCF/Share (Real cash generated per share)
HEX
(Operating Cash Flow + CapEx) / Shares
$2.29
Operating CF: $226.21M
CapEx: -$24.96M
Shares: 88,002,000
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
TD
Last Annual Dividend / Stock Price
Last Dividend: $0.00
Stock Price: $27.54
Payout Ratio (Earnings paid out as dividends)
HEX
Dividends Paid / Net Income
Dividends Paid: N/A
Net Income: $39.42M
Dividends paid not available in cash flow statement
Industry Benchmarks
Last run: Jul 30, 2026 2:40pm
Compares FIVN against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Income Statement (Annual)
Last updated: Jul 30, 2026 2:44pm (9d ago)
Metric 2021 2022 2023 2024 2025
Revenue $609.6M $778.8M $910.5M $1.0B $1.1B
Cost of Revenue $271.1M $367.5M $432.7M $477.5M $516.2M
Gross Profit $338.5M $411.3M $477.8M $564.4M $632.9M
Operating Expenses $394.7M $498.9M $576.4M $615.7M $604.0M
Operating Income -$56.3M -$87.6M -$98.6M -$51.3M $28.9M
Net Income -$53.0M -$94.7M -$81.8M -$12.8M $39.4M
EBITDA -$17.5M -$42.9M -$50.1M $1.6M $90.6M
EPS $-0.79 $-1.35 $-1.13 $-0.17 $0.51
EPS (Diluted) $-0.79 $-1.35 $-1.13 $-0.17 $0.45
Balance Sheet (Annual)
Last updated: Jul 30, 2026 2:37pm (9d ago)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $90.9M $180.5M $143.2M $362.5M $232.1M
Total Current Assets $617.2M $778.7M $924.1M $1.2B $959.7M
Total Assets $1.2B $1.2B $1.5B $2.1B $1.8B
Current Liabilities $157.6M $150.8M $167.2M $641.7M $213.0M
Long-Term Debt
Total Liabilities $981.8M $934.5M $956.5M $1.4B $1.0B
Total Equity $211.1M $310.0M $538.1M $622.2M $785.8M
Retained Earnings -$228.4M -$323.1M -$404.9M -$417.6M -$378.2M
Cash Flow (Annual)
Last updated: Jul 30, 2026 2:44pm (9d ago)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow $28.5M $88.9M $128.8M $143.2M $226.2M
Capital Expenditure -$42.2M -$52.3M -$31.2M -$42.4M -$25.0M
Free Cash Flow -$13.7M $36.6M $97.6M $100.8M $201.2M
Acquisitions (net) $0 $0 -$167.2M
Net Debt Issued / (Repaid)
Dividends Paid
Stock Buybacks $0 $0 -$50.0M
Net Change in Cash -$129.5M $89.6M -$36.1M $219.3M -$130.1M
Growth Trends (YoY %)
Last updated: Jul 30, 2026 2:44pm (9d ago)
Metric 2022 2023 2024 2025
Revenue Growth +27.8% +16.9% +14.4% +10.3%
Gross Profit Growth +21.5% +16.2% +18.1% +12.1%
Operating Income Growth -55.7% -12.6% +48.0% +156.2%
Net Income Growth -78.6% +13.6% +84.4% +408.1%
EBITDA Growth -145.0% -16.7% +103.2% +5,556.3%
Insider Trading (Recent)
Last updated: Jul 30, 2026 2:41pm (9d ago)
Type codes PPurchase SSale AAward / grant MOption exercise FIn-kind (tax) CConversion GGift DReturn to issuer
All SEC Form 4 codes
Open market
P Purchase
Open-market or private purchase of shares.
S Sale
Open-market or private sale of shares.
Compensation (Rule 16b-3)
A Award / grant
Grant or award of securities (RSUs, options, etc.) under Rule 16b-3.
D Return to issuer
Securities disposed back to the company under Rule 16b-3.
F In-kind (tax)
Shares withheld or delivered to pay the option-exercise price or tax — not an open-market sale.
I Discretionary
Discretionary transaction under an employee plan — Rule 16b-3(f).
M Option exercise
Exercise or conversion of a derivative (option/RSU) into shares — exempt.
Derivatives
C Conversion
Conversion of a derivative security into the underlying shares.
E Short expiration
Expiration of a short derivative position.
H Long expiration
Expiration or cancellation of a long derivative position with value received.
O OTM exercise
Exercise of an out-of-the-money derivative.
X ITM exercise
Exercise of an in-the-money or at-the-money derivative.
Other exempt
G Gift
Bona fide gift of securities.
L Small acquisition
Small acquisition under Rule 16a-6.
W Inheritance
Acquisition or disposition by will or the laws of descent.
Z Voting trust
Deposit into or withdrawal from a voting trust.
Other
J Other
Other acquisition or disposition (explained in a Form 4 footnote).
K Equity swap
Transaction in an equity swap or similar instrument.
U Tender / buyout
Disposition via tender of shares in a change-of-control transaction.

Compensation-plan codes (A, D, F, M) are routine and rarely directional. Open-market P (buy) and S (sale) carry the most signal.

Date Insider Type Shares Price Value
2026-07-13 Hornish Robert A-Award 121,444.00 $0.00 $0
2026-07-13 Vijayaragavan Niranjan A-Award 207,734.00 $0.00 $0
2026-06-05 Lee Bryan M S-Sale 1,511.00 $24.25 $36,642
2026-06-05 Dignan Andy S-Sale 3,073.00 $24.25 $74,520
2026-06-04 Meriweather Tiffany N. S-Sale 9,526.00 $24.81 $236,340
2026-06-04 Kozanian Panos S-Sale 5,869.00 $24.81 $145,610
2026-06-04 Tuckness Matthew E. S-Sale 8,645.00 $24.81 $214,482
2026-06-04 Mansharamani Leena S-Sale 2,556.00 $24.81 $63,414
2026-06-04 Lee Bryan M S-Sale 4,794.00 $24.16 $115,823
2026-06-04 Lee Bryan M S-Sale 6,107.00 $25.13 $153,469
2026-06-04 Lee Bryan M S-Sale 1,406.00 $25.69 $36,120
2026-06-04 Lee Bryan M S-Sale 4,313.00 $24.81 $107,006
2026-06-04 Dignan Andy S-Sale 2,400.00 $24.15 $57,960
2026-06-04 Dignan Andy S-Sale 2,700.00 $25.07 $67,689
2026-06-04 Dignan Andy S-Sale 545.00 $25.68 $13,996
2026-06-04 Dignan Andy S-Sale 2,558.00 $24.81 $63,464
2026-05-20 Gupta Sagar A-Award 8,972.00 $0.00 $0
2026-05-20 Walker Maria C A-Award 8,972.00 $0.00 $0
2026-05-20 MARINER JONATHAN D A-Award 8,972.00 $0.00 $0
2026-05-20 Iskow Julie A-Award 8,972.00 $0.00 $0
Deep Analysis
Last run: Jul 31, 2026 1:12:48 pm

Pre-flight intelligence scans the company first, then routes to the right analytical methods.

0 Company Classification — What type of company is this?
1 Industry Landscape — Where is the industry headed?
2 Company Momentum — Where is this company trending?
3 Forward Projection — 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a DCF Valuation — Present value of future cash flows
4b Earnings Power Value — Floor value — worth with zero growth
4c Anchored PE — Industry PE adjusted for growth differential
4d Reverse DCF — What growth is the market pricing in?
4e Revenue-Based DCF — For growth/narrative companies (skip if mature earner)
Not applicable for High Growth Profitable companies
4f Anchored P/S — Price-to-Sales peer comparison (skip if mature earner)
Not applicable for High Growth Profitable companies
4g Scenario Analysis — Bull / Base / Bear (skip if mature earner)
Not applicable for High Growth Profitable companies
4h Dividend Discount Model — For dividend/income stocks only
Not applicable for High Growth Profitable companies
4i Book Value Analysis — For deep value / turnaround stocks only
Not applicable for High Growth Profitable companies
4j Insider Activity — Are insiders buying or selling?
4f Cash Flow Quality — How trustworthy is the FCF?
4g Debt Maturity Risk — Can it handle its debt?
4h Macro Environment — Rates, market valuation, volatility
4i Sector Intelligence — How does this company compare within its sector?
4j Revenue Confidence — How reliable is the growth projection?
4k Sensitivity Analysis — How fragile is the fair value estimate?
4l Sector Demand Cycle — Is the sector in a boom, steady state, or contraction?
5 AI Investigation — Adaptive research engine (Claude)
5b Thesis Evaluation — What does the market believe? (narrative/platform stocks only)
Not applicable for High Growth Profitable companies
6 Valuation Synthesis — Weighted verdict from all methods (requires Layer 4)
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for FIVN — it's generated by the pipeline (market-narrative step).
Claude Reading
Independent analyst synthesis · claude-opus-4-7 · generated 2026-07-30 14:43:47
Verdict Fairly valued near $27 — synthesis's $16 target is too punitive given 17% FCF margins and no debt; real risk is growth deceleration to sub-10%, not a 40% derating. Wait for Q2'26 print; fair range $22-28.

Looking at the raw trajectory first: revenue went from $252M (Q2'24) to $305M (Q1'26), a ~21% jump over seven quarters, but sequential growth has decelerated meaningfully — $285.8M → $300.3M → $305.3M is 5.1% then 1.7% Q/Q. Recent YoY is 10.3%, well below the 12.3% three-year CAGR and nowhere near the "20%+" the pre-flight model claims. The pre-flight's "30%+ CAGR" is flat wrong — actual is ~17% (2021→2025 rev of $610M → $1.15B is 17% CAGR, not 30%). That's a foundational error that inflates the bull thesis.

Margin story is real but subtler than presented. Net margin went from -5.1% (Q2'24) to 6% (Q1'26), and FCF of $201M on $1.15B revenue is a 17.5% FCF margin — genuinely healthy. But note Q1'25 and Q2'25 net income collapsed to $576K and $1.2M before rebounding — this is not a clean linear improvement, it's lumpy, likely stock-based comp and restructuring timing. The 55% gross margin is mediocre for SaaS (best-in-class is 75-80%); this is a structurally lower-margin business than pure software, closer to a communications platform. Operating margin of 2.5% GAAP is thin, and the P/E of 61x on marginal GAAP earnings is not the right lens — EV/FCF at ~$1.85B EV / $201M FCF ≈ 9.2x is far more flattering and undercuts the synthesis's "overvalued" claim.

Here's where I break with the synthesis: a $15.90 fair value implies EV/FCF of ~5x, which would price Five9 like a melting ice cube. That's too harsh for a business growing 10-17% with expanding FCF margins in a real (if competitive) CCaaS market. The narrative layer's $16.50 DCF anchor is doing heavy lifting on assumptions I can't verify. Conversely, the bull case that this is a "platform monopoly" is nonsense — Amazon Connect, Genesys, NICE, and Microsoft Teams-integrated offerings are direct commoditization threats, and Five9's 10% recent YoY growth is the tell that share gains are slowing. Insider activity is unambiguously bearish: six sales in two days (June 4-5, 2026) with zero open-market buys, and the July "awards" are just RSU grants, not conviction signals. The "Neutral Insider Activity" tag is generous.

My read: fairly-valued-to-modestly-overvalued, not deeply overvalued. At $27.54 and ~$1.85B EV, you're paying ~9x forward FCF (assuming $210-220M run-rate) and ~1.6x sales for a business with double-digit growth, real FCF, no debt, and $232M cash. That's not expensive by SaaS standards — it's cheap by SaaS standards. The catch is that Five9 may not deserve SaaS multiples given 55% gross margin and CCaaS commoditization. Fair value probably sits in the $22-28 range: below current if you weight decelerating growth and hyperscaler competition, at/above current if FCF compounds at 20%+ and the M&A premium (Zoom bid attempt in 2021 at ~$200/share pre-split-adjusted context) reappears. The synthesis's -40% downside is overstated; the narrative layer's $11/share "story premium" ignores that FCF alone justifies most of the current price. I dissent from "overvalued" but I'm not a buyer here either — the deceleration in sequential growth is the number that matters most, and I want to see Q2'26 before committing.

GPT Reading
Independent reading · gpt-5.4 · generated 2026-07-30 14:44:08
Verdict Partial disagreement with Opus — the $16 bear case is too harsh, but Five9 is still modestly overvalued at $27.54; I’d anchor fair value nearer $20-24, reflecting solid FCF but decelerating growth and subpar gross margins.

What stands out to me is not “high-growth profitable” but a maturing, operationally improved software/communications hybrid whose valuation now rests on whether cash generation is truly durable. Five9 has clearly repaired the P&L: annual revenue rose from $609.6M in 2021 to $1.15B in 2025, while operating income swung from -$56.3M to +$28.9M and net income from -$53.0M to +$39.4M. The balance sheet is clean, with $232.1M cash and no debt, and 2025 free cash flow of $201.2M is the single most important number here. But the revenue shape matters just as much: quarterly sales grew from $252.1M in Q2’24 to $305.3M in Q1’26, yet the recent cadence has flattened badly, with only $5.0M of sequential growth in the latest quarter after a stronger $14.5M step-up prior quarter. That is what a business looks like when the growth engine is no longer earning a premium narrative on autopilot. At $2.08B market cap and about $1.85B enterprise value, the stock is not priced for disaster, but it is also not obviously cheap if this settles into a 7-10% grower with 3-6% GAAP net margins.

I also think the quality of the cash flow deserves a more skeptical reading than the headline margin suggests. Yes, $201.2M of FCF on $1.15B revenue is a robust 17.5% margin, and that sharply exceeds the 3.4% annual net margin and 2.5% operating margin. But when cash conversion so dramatically outruns GAAP profitability in a business with only 55.1% gross margin, I do not automatically capitalize that FCF at a software-style multiple. This is not a 75%-gross-margin application software model with huge incremental margins waiting to emerge; it is a lower-margin contact-center platform where service delivery economics and competition likely cap upside. The quarterly earnings progression reinforces that caution: Q1’25 and Q2’25 were barely profitable at $576K and $1.2M, then the back half improved to roughly $18-20M a quarter. That rebound is good, but it is too recent and too uneven to treat as a stable base. My read is that the stock is roughly fully valued to modestly expensive, with fair value centered a bit below the current quote because the business has outgrown “turnaround” status but not yet earned confidence in sustained margin expansion.

On Opus specifically, I strongly agree with the claim that the pre-flight framing of Five9 as a “30%+ CAGR” business is simply wrong. Revenue CAGR from 2021 to 2025 is about 17%, and recent growth at 10.3% YoY is nowhere close to the bull framing embedded in that label. I also agree with Opus that the “platform monopoly” narrative is nonsense and that the insider read should skew negative rather than neutral; six sales on June 4-5 with no open-market buys is not a bullish signal, and the July awards are compensation, not demand. I further agree that 55% gross margin is mediocre for software and supports a lower multiple than premium SaaS peers. Where I part ways is with Opus’s comfort level around the valuation they derive from free cash flow. Opus argues that at roughly 9x EV/FCF, “that’s not expensive by SaaS standards — it’s cheap by SaaS standards.” I think that comparison is the wrong frame. Five9 should not be benchmarked to high-quality SaaS on FCF alone when its gross margin is 20-plus points lower than elite software and its top-line growth is decelerating toward low double digits or worse. Cheap relative to SaaS is not meaningful if the business model does not deserve SaaS comparables.

I also disagree with Opus’s verdict that the shares are “fairly valued near $27” in a $22-28 range. That range gives too much credit to current FCF while understating the risk that the market is already capitalizing peak conversion during a slowdown. If revenue growth slips from 10.3% toward high single digits while GAAP operating margin remains around 2-3%, the market will not keep paying a complacent multiple just because the company has no debt. A no-debt balance sheet is helpful, not thesis-defining. Opus says a $15.90 fair value would imply “like a melting ice cube,” and I agree that the synthesis’s 40% downside call is too punitive. But rejecting $16 does not get me to $27. On these facts, I land closer to $20-24. That still acknowledges the balance sheet strength and meaningful cash generation, but it demands a discount for the weak gross margin profile, shrinking incremental growth, and the possibility that 2025 FCF was a high-water mark rather than a normalized earnings proxy.

A careful skeptic of both my view and Opus’s would say we may both be underestimating how valuable a debt-free, $1.15B-revenue CCaaS asset is in a consolidating market. If FCF holds near $200M and revenue merely stays around 10%, strategic optionality alone could justify the current stock. The skeptic would also point out that we are leaning heavily on one year of annual cash flow and a handful of quarterly margin datapoints without detail on stock comp, working capital, or deferred revenue, which are crucial for judging software cash earnings. That is fair. But with the data in hand, the burden of proof is on the bull, not the bear: the business has improved enough to avoid a collapse multiple, but not enough to deserve Opus’s near-full valuation call.

Grok Reading
Grok (xAI) reads the identical raw briefing blind — one of the Big-3 independent readings — and commits to its own verdict.
No Grok reading yet for FIVN — it's generated by the pipeline (grok-critique step) alongside the other Big-3 seats, when a report is run on this ticker.
Big-3 Panel — where each AI stands
Each AI above independently stated a direction (undervalued, fairly valued, or overvalued) and how strongly it believes it (conviction, 0–5). We combine those into a Bull-Bear Index on a 0–10 scale: 5 is neutral, 10 is maximum bullish (undervalued at full conviction), 0 is maximum bearish. We compute the score ourselves with the same arithmetic for every seat — the models never grade their own bullishness — so the three are directly comparable. Δ shows how far each seat sits from the panel average of 3.5; a large Δ marks the dissenting voice, usually the one worth reading.
Claude claude-opus-4-7 5.0
fairly valued · conviction 3/5 · Δ +1.5 vs panel
GPT gpt-5.4 2.0
overvalued · conviction 3/5 · Δ -1.5 vs panel
Second-round check hasn't run yet for this ticker — it runs after all three seats on the next report.
Advanced Analysis Forensic deep-dive · three lenses
Three separate reads — Company Quality (is it a great business?), Valuation (is it mispriced?), and General Sentiment (how macro + narrative are pushing it), kept deliberately apart · 2026-07-30 14:45:55
Delvantic - Cairn AI
Pass at spot - revisit sub-$19 7/10
Genuinely improved business but priced ~65% above fair value; the AI-rotation tailwind is lifting it into the wrong zone to buy.
The cruxWhether you're willing to pay a full growth premium ($27.57 vs ~$16-17 FV) for a CCaaS platform whose per-share economics are being eroded by 7% annual dilution.
Forensic checks Derived mechanically from FIVN's filed financials — not from the AI lenses
Liquidity & RunwaySelf-Funding
DilutionHeavy Dilution
Earnings QualityGood Earnings Quality
The three lensesswitch a tab for its full read — score + evidence
Company Quality
-7
Mixed
edge √Σ 112 · risk √Σ 118 · conf 6/10

Five9 has crossed a real inflection: revenue scaled from $609.6M (2021) to $1.15B (2025), gross margin recovered to 55.1%, operating margin turned positive (2.5%) for the first time in the window, and net income flipped to $39.4M. FCF doubled to $201.2M, giving a self-funding profile with $232.1M net cash and no solvency question (Altman Z 2.14 grey but improving). Earnings-quality checks are clean: Beneish -2.72, accruals -10.7% of assets, OCF materially exceeding net income - the reported profit looks real, if anything conservative.

Strengths 4
m70
Genuine cash-flow inflection
FCF ramp $-13.7M to $36.6M to $97.6M to $100.8M to $201.2M over five years; FCF margin now ~17.5% of revenue with GAAP profit finally positive.
m55
Clean earnings quality
Beneish M -2.72, negative accruals -10.7% of assets, OCF running well ahead of net income - no manipulation signals; profits are cash-backed.
m50
Self-funding with net cash
$232.1M liquid cash, zero net debt, $201M annual FCF - no reliance on capital markets, survival is not a question.
m45
Durable topline growth
Revenue CAGR ~17% from 2021-2025 with GM recovering to 55.1% and operating leverage finally showing (OpM -9.2% to +2.5%).
Concerns 5
m78
Heavy dilution swamps per-share gains
Diluted shares 67.5M to 88.0M (+30% in four years, 6.9% CAGR); the jump from 74.5M to 88.0M in the last year alone is a step-change that materially dilutes shareholders.
m65
SBC at 12.9% of revenue, buybacks recover just 6.2%
Stock comp ~$148M/yr is a huge share of the $201M FCF; repurchases mop up only a sliver, so reported GAAP profit is partly a function of SBC not being treated as cash cost.
m40
Thin operating margin
OpM just 2.5% despite 55% gross margin - opex still very heavy; profitability is early-stage and not yet proven through a cycle.
m35
Insider tape is one-way sells
16 sells / 0 open-market buys in 12 months; sales are modest in size and likely programmatic, but no insider is stepping up with conviction at the personal-capital level.
m30
CCaaS competitive intensity
Operates in a category with NICE, Genesys, and hyperscaler-backed AI entrants; moat is implied by scale/retention but not directly evidenced in the data.
This is a company that finally turned the corner operationally - revenue up, margins expanding, real FCF, clean books - but it is running a classic Silicon Valley playbook where equity is the primary compensation currency and shareholders foot the bill. The business itself is genuinely healthier than three years ago; the per-share machine around it is not. I'd call it a Solid business wrapped in a Mixed capital-structure discipline, which nets to Mixed. If they ever choke back SBC to single-digit percent of revenue and let the share count flatten, this jumps a full bracket.
Verify before trusting this (5)
  • Cause of the 74.5M to 88.0M share jump in the latest year - convertible conversion, secondary, acquisition currency, or pure SBC vesting?
  • Net revenue retention and enterprise vs commercial mix from the 10-K to gauge moat durability
  • Customer concentration and any large-customer churn disclosures
  • AI product traction disclosures and gross-margin impact of AI-agent cannibalization vs seat-based pricing
  • Convertible note balance and dilution overhang from any outstanding notes/warrants
Valuation / Mispricing
-80
Rich
edge √Σ 25 · risk √Σ 134 · conf 6/10
Price $27.57 vs deserved ~$16-17 (signal-adj FV $16.47), a ~-40% gap - stock is roughly 65-70% above fair value. attractive below $18.00

The composite fair value is $15.90 and the signal-adjusted FV is $16.47, implying roughly -40% downside from $27.57. The EPV floor is negative (-$0.65) and the anchored PE lands at just $7.01, meaning current earnings power does not remotely support the price; only a growth-heavy DCF at $24.57 gets in the neighborhood, and even that is 11% below spot. In other words, you are paying entirely for future growth and AI-driven CCaaS share gains, not for what the business earns today.

Cheap signals 1
m25
DCF at $24.57 is within striking distance
The one forward-looking method that credits CCaaS migration comes within 11% of spot, so if you believe the platform-leader narrative, the overvaluation is modest rather than severe.
Rich / priced-in 5
m72
Price ~67% above composite FV
$27.57 vs composite FV $15.90 and signal-adjusted $16.47 - a wide, evidence-based premium that assumes the DCF growth path plays out cleanly.
m68
EPV floor is negative
EPV of -$0.65 says current earnings power alone justifies zero equity value; the entire market cap of $2.08B is growth option value.
m60
Anchored PE implies $7 fair value
Anchored-PE at $7.01 is 75% below spot - a reminder that on a normalized multiple against actual GAAP earnings, this is very expensive.
m55
Dilution taxes per-share value
Quality lens flags 'relentless dilution' as the core per-share problem; even if the business grows, SBC-funded share creep suppresses the deserved per-share price.
m40
Priced for continued share gains against heavy competition
To justify $27.57 you must underwrite Five9 winning against Microsoft Teams/Copilot, Salesforce Service Cloud, and Amazon Connect while margins keep expanding - a heroic bundle.
I don't see a mispricing to my favor here. Three of four valuation methods say fair value is somewhere between negative and $16, and even the generous DCF at $24.57 is below today's $27.57. The business genuinely improved, but I'm being asked to pay a full growth-stock premium while dilution quietly siphons off my share of that growth. I'd want this closer to $18 - roughly the signal-adjusted FV plus a small quality kicker - before it interests me. At $27.57 it's rich, not catastrophic, just not my kind of setup.
Verify before trusting this (4)
  • Forward revenue growth guidance and any deceleration below ~13% - the DCF hinges on it
  • SBC as % of revenue and diluted share count trajectory - direct hit to per-share deserved value
  • Enterprise subscription revenue mix and net revenue retention - proxy for competitive position vs Teams/Connect
  • Free cash flow conversion excluding SBC add-back - real owner earnings
General Sentiment
+26
Tailwind
tail √Σ 99 · head √Σ 73 · conf 6/10

The immediate non-fundamental pressure on FIVN is net positive despite a risk-off market. Two concrete catalysts are pulling capital into the name right now: index inclusion in the S&P SmallCap 600 effective Aug 3 (forced passive buying, visibility bump) and a sector-wide rally in enterprise software tied to falling Treasury yields and a rekindled AI-investment narrative. FIVN sits squarely in the 'customer AI' cohort being repriced favorably, and recent coverage is framing it as the profitable, cash-generative, cheaper alternative to speculative peers like SoundHound - a flattering narrative shift. The platform-monopoly story (cloud CCaaS displacing Avaya/NICE, AI-native upsell) is intensity-strong and getting airtime. Countering that, the tape itself is hostile: VIX at a 1-year 97th percentile, S&P off recent highs, and FIVN's 1.46 beta means any risk-off flare hits harder than the index. Rates at 4.61% and a 26x market PE are a background drag on all long-duration SaaS multiples, and the bear frame (Teams/Copilot, Service Cloud, Amazon Connect commoditization) is a latent narrative risk that could resurface fast. Net: narrative and flow tailwinds are dominant this week, but they are riding on a fragile macro floor. Analyst tone (not directly provided) appears constructive given the comparison pieces and the post-Q1 beat plus buyback still echoing.

Tailwinds 4
m55
S&P SmallCap 600 inclusion Aug 3
Forced passive buying and heightened visibility into index-add day is a clean mechanical bid. Meaningful for a ~$2B name but not regime-changing.
m60
Enterprise-software AI rotation reignited
Yields dropped and money rotated back into AI-enterprise software this week; FIVN was explicitly named among the leaders. High-beta SaaS with an AI story is exactly what this flow buys.
m45
Favorable narrative framing vs speculative AI peers
Recent coverage positions FIVN as the profitable, cash-flowing, lower-valuation customer-AI play versus SoundHound. That is a flattering repositioning of the story toward 'quality AI at a reasonable price.'
m35
Residual glow from Q1 beat plus buyback
The +29% May 1 move on beat, buyback, and accelerating subscription growth still colors sentiment; the narrative of a turn in growth is intact and reinforces the current bid.
Headwinds 3
m50
Risk-off tape amplified by 1.46 beta
VIX at 1-yr 97th percentile and S&P -3.9% off highs. High-beta, long-duration SaaS gets marked harder on any flare. The regime is nascent (1 day), so this force can grow quickly.
m35
Rates and market multiple pressure long-duration SaaS
10y at 4.61% and market PE 26 cap multiple expansion for growth software. Background drag, not acute today, but it caps how far the AI-rotation tailwind can run.
m40
Latent commoditization narrative (Teams/Copilot, Connect)
The bear story - hyperscalers and CRM incumbents encroaching on CCaaS - is dormant but one product announcement away from re-engaging. Durability of the platform-monopoly narrative is only moderate.
Net tailwind, but a shallow one riding on a shaky tape. The combination of index inclusion, a fresh AI-rotation bid into enterprise software, and flattering 'profitable AI' framing is genuinely lifting FIVN this week, and the momentum tape confirms it. But this is a 1.46-beta, long-duration SaaS name in a VIX-97th-percentile regime - the same flow that is helping now can reverse in a single risk-off session. I lean tailwind with modest conviction; I would not confuse this with a durable narrative upgrade.
Verify before trusting this (4)
  • Whether the enterprise-software AI rotation persists past index-inclusion day or fades into a sell-the-news
  • Any Microsoft, Salesforce, or Amazon product announcement in contact-center AI that reactivates the commoditization bear case
  • VIX trajectory - if stress deepens beyond a 1-day flare, the beta drag overwhelms the flow tailwinds
  • Analyst target revisions post-inclusion and into next print - direction of estimate changes will confirm or break the current tone
The market-wide tape + this name's exposure to it (beta / sector / narrative durability). Context on the non-fundamental pressure — not a call on the business or the price. processId: detail-general-sentiment
Please log in to view trade setups
The Augustus trade-setup read is a members feature.
Log in
Three lenses kept deliberately separate — Company Quality (price-agnostic), Valuation (price-conditional), and General Sentiment (non-fundamental macro/narrative pressure). The scores are not blended. Filing-level items (convertibles, lock-ups, customer concentration) are v2 — see each lens's "verify."
Character & Durability Scorecard
Ten long-horizon business-character traits the Quality / Value / Sentiment lenses don’t break out, scored 1–10.
Scored Jul 30, 2026 2:46pm
Survivability 7/10

Fortress balance sheet and demonstrated ability to reach FCF breakeven during a challenging macro period, though untested in a severe multi-year recession.

  • Net cash $232.1M with no debt, cash/mktcap 11.2%
  • Turned FCF positive and grew from $36.6M (2022) to $201.2M (2025), weathering the 2022-2023 tech downturn
confidence: medium · from our data
Adaptability 7/10

Executed a successful platform shift to cloud-native architecture and adapted to volatile demand cycles in the contact-center market.

  • Cloud contact center provider that successfully transitioned customers from on-premise to cloud-native SaaS
  • Navigated COVID-era remote-work acceleration and subsequent normalization while maintaining growth
confidence: medium · general knowledge
Moat Trajectory 6/10

Operates in a competitive market with switching costs but faces well-funded rivals, resulting in a modest, relatively stable moat.

  • Cloud contact center space is competitive with multiple strong players (Genesys, NICE, Amazon Connect)
  • Gross margin stable 52-55% suggests modest differentiation but no dominant pricing power
confidence: medium · general knowledge
Capital Allocation 4/10

Allowing heavy dilution (30% share-count growth over 4 years) despite strong FCF generation shows poor shareholder-value discipline.

  • Buybacks recover only 6.2% of SBC — mostly mopping up dilution, not returning capital
  • Share count grew from 67.5M (2021) to 88.0M (2025), 6.9% CAGR despite positive FCF
confidence: medium · from our data
Pricing Power 5/10

Modest pricing power evidenced by stable gross margins and leverage benefits, but competitive dynamics prevent sustained margin expansion.

  • Gross margin held steady 52-55% range through 2021-2025
  • Operating margin improved from -11.2% to +2.5%, driven more by scale than price
confidence: medium · from our data
Management Alignment 4/10

Heavy stock-based comp, ongoing dilution, and one-way insider selling suggest misalignment with long-term owners despite operational improvements.

  • 16 insider sells totaling $2.0M vs 0 buys in last 12 months
  • SBC at 12.9% of revenue while allowing 6.9% annual share-count growth shows weak shareholder focus
confidence: medium · from our data
Demand Durability 7/10

Benefits from durable secular shift to cloud-based customer engagement and emerging AI-powered service automation trends.

  • Cloud contact center market has secular tailwind from on-premise to cloud migration
  • AI integration in customer service creates new growth vectors for cloud-native platforms
confidence: medium · general knowledge
Growth Consistency 8/10

Delivered smooth, compounding revenue growth with no down years and dramatically improving cash generation over four consecutive years.

  • Revenue grew steadily every year: $609.6M, $778.8M, $910.5M, $1.04B, $1.15B (CAGR ~17%)
  • FCF trajectory improved consistently: -$13.7M, $36.6M, $97.6M, $100.8M, $201.2M
confidence: high · from our data
Optionality / Runway 6/10

Moderate runway remains in cloud migration and AI-driven feature expansion, though facing well-funded competition for these opportunities.

  • Contact center market still has significant on-premise installed base to convert
  • AI agent capabilities and integration opportunities provide expansion vectors
confidence: medium · general knowledge
Concentration / Key-Person Risk
Insufficient basis to score this attribute — not enough in our data or reliable general knowledge.

No customer concentration, product mix, or key-person dependency data provided in the brief to assess diversification.

Scorecard v1 · 10 = most favorable for a long-term owner (incl. lower concentration risk). Some attributes draw on general knowledge where our data is thin — see each row's source tag.
Community AI Feedback
No community reviews yet for FIVN. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
Data via Financial Modeling Prep · Cached for performance · twelvedata
v1.1.515 · 9f7cac68 · 2026-08-08 13:09:58