investorscraft@gmail.com

Intrinsic ValuePegasystems Inc. (0KGS.L)

Previous Close£43.83
Intrinsic Value
Upside potential
Previous Close
£43.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pegasystems Inc. operates in the enterprise software sector, specializing in customer engagement and digital process automation solutions. Its flagship products, Pega Platform and Pega Infinity, serve as comprehensive application development and automation platforms, enabling businesses to streamline operations and enhance customer interactions. The company targets diverse industries, including financial services, healthcare, and communications, leveraging a direct sales force and strategic partnerships to expand its market reach. Pegasystems distinguishes itself through AI-driven decision-making tools and cloud-based deployment options, positioning it as a leader in intelligent automation. With a strong focus on vertical-specific solutions, the company caters to complex enterprise needs, ensuring scalability and adaptability across global markets. Its emphasis on training and support through Pega Academy further strengthens client retention and long-term relationships. Pegasystems competes in a crowded SaaS landscape but maintains differentiation through its unified platform approach and deep industry expertise.

Revenue Profitability And Efficiency

Pegasystems reported revenue of $1.50 billion for the period, with net income of $99.2 million, reflecting a margin of approximately 6.6%. Operating cash flow stood at $345.9 million, indicating healthy cash generation from core operations. The absence of capital expenditures suggests a capital-light model, though this may vary with cloud infrastructure investments. The company’s revenue mix likely leans toward recurring software and service income, given its SaaS-oriented offerings.

Earnings Power And Capital Efficiency

Diluted EPS of $1.11 underscores modest but positive earnings power. The company’s operating cash flow-to-revenue ratio of ~23% highlights efficient conversion of sales into cash. With no significant capex, free cash flow aligns closely with operating cash flow, supporting reinvestment or shareholder returns. Pegasystems’ capital efficiency is further evidenced by its ability to sustain profitability while investing in R&D and market expansion.

Balance Sheet And Financial Health

The balance sheet shows $337.1 million in cash against $549.7 million of total debt, suggesting a manageable leverage position. Liquidity appears adequate, with no immediate refinancing risks. The debt level is reasonable relative to the company’s market cap ($8.30 billion) and cash flow generation, supporting financial flexibility for growth initiatives or M&A.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on SaaS and automation aligns with broader industry tailwinds. A dividend of $0.12 per share indicates a modest yield, likely secondary to growth reinvestment. Shareholder returns may prioritize buybacks or organic expansion, given the tech sector’s growth-oriented norms.

Valuation And Market Expectations

At a market cap of $8.30 billion, Pegasystems trades at ~5.5x revenue and ~84x net income, reflecting premium multiples typical of high-growth SaaS firms. The beta of 1.14 suggests moderate market sensitivity, with investors pricing in expectations for sustained automation demand and margin expansion.

Strategic Advantages And Outlook

Pegasystems’ competitive edge lies in its integrated platform, vertical expertise, and AI capabilities. The outlook remains positive, driven by digital transformation trends, though execution risks and competition persist. Cloud adoption and cross-selling opportunities could further solidify its market position, provided R&D and customer acquisition costs remain disciplined.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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