investorscraft@gmail.com

Intrinsic ValueTemenos AG (0QOA.L)

Previous Close£68.50
Intrinsic Value
Upside potential
Previous Close
£68.50

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

Temenos AG is a leading global provider of integrated banking software solutions, catering to financial institutions across retail, corporate, Islamic, and wealth management sectors. The company’s core revenue model is built on licensing its proprietary software platforms, including Temenos Transact for core banking, Temenos Payments for real-time transaction processing, and Temenos Infinity for digital banking, alongside SaaS-based offerings and consultancy services. Its modular, cloud-native architecture allows banks to modernize legacy systems while improving operational efficiency and regulatory compliance. Temenos operates in a highly competitive fintech landscape, competing with legacy players like FIS and Fiserv as well as newer cloud-based entrants. However, its deep domain expertise, scalable solutions, and strong client base—spanning over 3,000 institutions—reinforce its position as a trusted partner for digital transformation. The company’s focus on AI-driven automation and open APIs further differentiates it, enabling clients to deliver personalized customer experiences and innovate rapidly. With a presence in 150+ countries, Temenos leverages its global footprint to cross-sell solutions and capture growth in emerging markets, where financial digitization is accelerating.

Revenue Profitability And Efficiency

Temenos reported CHF 1.04 billion in revenue for FY 2024, with net income of CHF 177.2 million, reflecting a net margin of approximately 17%. The company generated CHF 363.4 million in operating cash flow, underscoring robust cash conversion. Capital expenditures were minimal (CHF -5 million), indicating a capital-light model focused on software scalability and recurring revenue streams.

Earnings Power And Capital Efficiency

Diluted EPS stood at CHF 2.43, supported by high-margin software licensing and maintenance revenues. The company’s asset-light structure and SaaS transition enhance capital efficiency, though R&D investments remain critical to maintain its competitive edge in AI and cloud-based solutions.

Balance Sheet And Financial Health

Temenos holds CHF 114.2 million in cash against total debt of CHF 726.7 million, suggesting moderate leverage. The balance sheet remains manageable given strong cash flows, but debt servicing could pressure flexibility if growth slows or interest rates rise further.

Growth Trends And Dividend Policy

Revenue growth is likely tied to SaaS adoption and cross-selling opportunities in emerging markets. The company pays a dividend of CHF 1.3 per share, signaling confidence in stable cash flows, though reinvestment in innovation may limit near-term payout expansion.

Valuation And Market Expectations

At a market cap of CHF 4.39 billion, Temenos trades at ~4.2x revenue and ~24.8x net income, reflecting premium pricing for its niche expertise. Investors likely anticipate sustained demand for digital banking solutions, though competition and execution risks persist.

Strategic Advantages And Outlook

Temenos’s deep product suite, global client base, and focus on AI-driven automation position it well for long-term growth. However, macroeconomic headwinds and integration challenges for large banks could temper near-term upside. Success hinges on accelerating SaaS adoption and maintaining technological leadership.

Sources

Company filings, London Stock Exchange disclosures

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