investorscraft@gmail.com

Intrinsic ValueFabasoft AG (0IWU.L)

Previous Close£14.90
Intrinsic Value
Upside potential
Previous Close
£14.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fabasoft AG operates as a specialized software and cloud services provider, catering primarily to the public and private sectors across Austria, Germany, Switzerland, and international markets. The company’s core offerings include enterprise content management, workflow automation, and AI-driven knowledge management solutions, such as Fabasoft eGov-Suite and Mindbreeze InSpire. These products are designed to enhance digital transformation, compliance, and operational efficiency for organizations. Fabasoft’s revenue model is subscription-based for cloud services and licensing for on-premises software, ensuring recurring income streams. The company competes in the fragmented software services sector, differentiating itself through sector-specific solutions, particularly in government and regulated industries. Its strong foothold in DACH (Germany, Austria, Switzerland) markets provides a stable base, while expansion into international markets presents growth opportunities. Fabasoft’s focus on compliance, security, and workflow digitization positions it as a trusted partner for organizations navigating complex regulatory environments.

Revenue Profitability And Efficiency

Fabasoft reported revenue of €80.95 million for FY 2024, with net income of €9.07 million, reflecting a net margin of approximately 11.2%. The company generated €19.48 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of €13.33 million indicate ongoing investments in product development and cloud infrastructure, aligning with its growth strategy in digital transformation solutions.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.83 underscores its earnings capability, supported by a scalable software and cloud services model. Fabasoft maintains capital efficiency with disciplined R&D and sales investments, balancing growth with profitability. Its recurring revenue base from cloud subscriptions enhances earnings stability, though exposure to public sector spending cycles may introduce variability.

Balance Sheet And Financial Health

Fabasoft’s balance sheet remains healthy, with €25.07 million in cash and equivalents against total debt of €7.6 million, indicating strong liquidity. The low leverage ratio supports financial flexibility for strategic initiatives. The company’s asset-light model and positive operating cash flow further reinforce its financial stability.

Growth Trends And Dividend Policy

Growth is driven by demand for digital workflow solutions, particularly in the public sector and regulated industries. Fabasoft’s dividend of €0.10 per share reflects a conservative payout policy, prioritizing reinvestment in innovation and market expansion. International growth and cross-selling of cloud services present key opportunities for revenue diversification.

Valuation And Market Expectations

With a market cap of €172.27 million, Fabasoft trades at a P/E multiple of approximately 19x, reflecting investor confidence in its niche positioning and recurring revenue model. The beta of 1.056 suggests moderate sensitivity to broader market movements, typical for mid-cap software firms.

Strategic Advantages And Outlook

Fabasoft’s deep expertise in compliance-driven software and strong public sector relationships provide a competitive moat. The outlook remains positive, supported by digital transformation trends, though macroeconomic pressures on public spending could pose risks. Continued cloud adoption and AI integration in its product suite are likely to drive long-term growth.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount