investorscraft@gmail.com

Intrinsic ValueSoftware AG (0RUL.L)

Previous Close£27.95
Intrinsic Value
Upside potential
Previous Close
£27.95

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Software AG operates in the software infrastructure sector, specializing in enterprise-grade solutions for digital transformation, IoT, and process optimization. The company generates revenue through software licensing, maintenance, and professional services, with a focus on three core segments: Digital Business Platform, Adabas & Natural, and Professional Services. Its flagship products, including Cumulocity IoT, webMethods, and ARIS, cater to industries requiring real-time analytics, system integration, and business process management. Software AG holds a niche position in the European market, particularly in Germany, while expanding its footprint in the U.S. and internationally. The company’s strategic alliances, such as its partnership with Persistent Systems, enhance its offerings in healthcare, finance, and telecom. Despite competition from larger players like SAP and Oracle, Software AG differentiates itself through specialized IoT and analytics capabilities, targeting mid-market and enterprise clients seeking agile digital solutions.

Revenue Profitability And Efficiency

Software AG reported revenue of €1.00 billion for FY 2023, reflecting stable demand for its software and services. However, net income was negative at €-5.23 million, with diluted EPS of €-0.0706, indicating margin pressures. Operating cash flow was also negative at €-1.34 million, while capital expenditures totaled €-9.65 million, suggesting ongoing investments in product development and infrastructure. The company’s profitability challenges may stem from competitive pricing and higher operational costs.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, as evidenced by its negative net income and operating cash flow. Capital efficiency metrics are subdued, with significant expenditures directed toward maintaining and expanding its product portfolio. The diluted EPS of €-0.0706 underscores the need for improved cost management or revenue growth to restore positive earnings momentum.

Balance Sheet And Financial Health

Software AG maintains a moderate financial position, with €130.01 million in cash and equivalents against total debt of €426.39 million. The debt level is manageable relative to its market cap of €2.07 billion, but the negative operating cash flow raises liquidity concerns. The balance sheet suggests a need for improved cash generation to sustain operations and reduce leverage.

Growth Trends And Dividend Policy

Growth trends remain mixed, with revenue stability offset by profitability challenges. The company paid a dividend of €0.05 per share, signaling confidence in its liquidity despite earnings pressures. Future growth may hinge on expanding its IoT and analytics offerings, though execution risks persist in a competitive software landscape.

Valuation And Market Expectations

With a market cap of €2.07 billion and a beta of 0.785, Software AG trades with moderate volatility relative to the broader market. Investors appear to balance its niche strengths against profitability concerns, awaiting clearer signs of margin improvement or top-line acceleration.

Strategic Advantages And Outlook

Software AG’s strategic advantages lie in its specialized IoT and process optimization solutions, which cater to digital transformation needs. However, the outlook remains cautious due to profitability challenges and competitive pressures. Success will depend on executing its product roadmap efficiently while improving cost structures to achieve sustainable earnings.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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