investorscraft@gmail.com

Intrinsic ValueRoper Technologies, Inc. (0KXM.L)

Previous Close£368.99
Intrinsic Value
Upside potential
Previous Close
£368.99

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

Roper Technologies, Inc. operates as a diversified industrial technology company with a strong focus on software and engineered products. The company serves a broad range of industries, including healthcare, insurance, utilities, and foodservice, through its cloud-based software solutions, diagnostic tools, and precision instruments. Its revenue model is built on recurring software subscriptions, licensing, and service contracts, which provide stable cash flows and high margins. Roper’s market position is reinforced by its niche expertise in specialized verticals, where it often holds leadership positions due to its proprietary technologies and deep domain knowledge. The company’s ability to cross-sell solutions across its portfolio enhances customer retention and revenue diversification. Roper’s strategic acquisitions further strengthen its competitive moat, allowing it to expand into adjacent markets while maintaining operational efficiency. Its focus on mission-critical applications in regulated industries ensures long-term customer stickiness and pricing power.

Revenue Profitability And Efficiency

Roper reported revenue of $7.04 billion with a net income of $1.55 billion, reflecting robust profitability with an EPS of $14.35. Operating cash flow stood at $2.39 billion, indicating strong cash generation capabilities. The company’s capital expenditures were modest at $66 million, underscoring its asset-light model and efficient capital deployment. High-margin software revenues contribute significantly to its financial performance.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent net income growth and high return on invested capital. Its asset-light structure, driven by software and subscription-based revenues, enhances capital efficiency. Roper’s disciplined acquisition strategy further bolsters earnings by integrating high-margin businesses with recurring revenue streams.

Balance Sheet And Financial Health

Roper maintains a solid balance sheet with $188.2 million in cash and equivalents, though total debt stands at $7.67 billion. The company’s strong operating cash flow supports its leverage, and its ability to service debt is reinforced by predictable earnings. Its financial health remains stable, with sufficient liquidity to fund growth initiatives and dividends.

Growth Trends And Dividend Policy

Roper has demonstrated consistent growth through organic expansion and strategic acquisitions. The company pays a dividend of $3.15 per share, reflecting a commitment to shareholder returns. Its focus on high-growth verticals, such as healthcare and SaaS, positions it well for sustained revenue and earnings growth.

Valuation And Market Expectations

With a market capitalization of $60.84 billion and a beta of 1.08, Roper trades at a premium, reflecting investor confidence in its recurring revenue model and growth prospects. The market expects continued margin expansion and disciplined capital allocation to drive long-term value.

Strategic Advantages And Outlook

Roper’s strategic advantages include its diversified software portfolio, niche market leadership, and acquisition expertise. The outlook remains positive, supported by secular trends in digital transformation and automation. The company’s focus on high-margin, mission-critical solutions ensures resilience across economic cycles.

Sources

Company filings, Bloomberg

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