investorscraft@gmail.com

Intrinsic Value of Agilysys, Inc. (AGYS)

Previous Close$113.92
Intrinsic Value
Upside potential
Previous Close
$113.92

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

Agilysys, Inc. operates as a leading provider of innovative software and services for the hospitality industry, specializing in point-of-sale, property management, and inventory and procurement solutions. The company serves a diverse clientele, including casinos, resorts, hotels, and foodservice providers, leveraging cloud-based and on-premise technology to enhance operational efficiency and guest experiences. Agilysys differentiates itself through deep industry expertise, scalable solutions, and a focus on high-growth segments like gaming and leisure, positioning it as a trusted partner in a competitive and evolving market. Its recurring revenue model, driven by subscription-based software and support services, provides stability while enabling long-term customer relationships. The company’s emphasis on innovation and integration capabilities strengthens its market position, particularly in North America, where it holds a strong foothold among mid-tier and enterprise hospitality operators.

Revenue Profitability And Efficiency

Agilysys reported revenue of $237.5 million for FY 2024, with net income reaching $86.2 million, reflecting robust profitability. Diluted EPS stood at $3.17, supported by disciplined cost management and operational efficiency. Operating cash flow of $48.2 million underscores healthy cash generation, while capital expenditures of $8.1 million indicate moderate reinvestment needs, aligning with the company’s asset-light software model.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its strong net income margin of approximately 36.3%, driven by high-margin software and services. Capital efficiency is further highlighted by its ability to generate significant operating cash flow relative to capital expenditures, enabling reinvestment in growth initiatives while maintaining financial flexibility. This positions Agilysys well for sustained profitability and shareholder returns.

Balance Sheet And Financial Health

Agilysys maintains a solid balance sheet, with $144.9 million in cash and equivalents and total debt of $23.9 million, reflecting a conservative leverage profile. The company’s liquidity position is strong, providing ample capacity for strategic investments, acquisitions, or shareholder returns. Its financial health is further supported by positive cash flow generation and a manageable debt load.

Growth Trends And Dividend Policy

Agilysys has demonstrated consistent growth, driven by increasing adoption of its cloud-based solutions and expansion in key hospitality verticals. The company pays a modest dividend of $0.06 per share, signaling a balanced approach to capital allocation, prioritizing reinvestment for growth while returning capital to shareholders. Future growth is expected to be fueled by product innovation and market penetration.

Valuation And Market Expectations

The company’s valuation reflects its strong earnings growth and market position in the hospitality technology sector. Investors likely anticipate continued expansion in recurring revenue streams and margin stability, supported by industry tailwinds such as digital transformation in hospitality. Market expectations are aligned with Agilysys’ ability to execute on its growth strategy.

Strategic Advantages And Outlook

Agilysys benefits from its specialized focus on hospitality technology, recurring revenue model, and strong customer relationships. The outlook remains positive, with opportunities in cloud adoption and international expansion. Risks include competitive pressures and macroeconomic sensitivity in the hospitality sector, but the company’s niche expertise and financial resilience position it well for long-term success.

Sources

10-K filing, company investor relations

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