investorscraft@gmail.com

Intrinsic Value of Asure Software, Inc. (ASUR)

Previous Close$11.35
Intrinsic Value
Upside potential
Previous Close
$11.35

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

Asure Software, Inc. operates in the human capital management (HCM) software sector, providing cloud-based solutions tailored for small and midsize businesses. The company’s core offerings include payroll processing, tax compliance, time and attendance tracking, and benefits administration, delivered through a SaaS model. Asure differentiates itself by focusing on compliance-heavy industries, leveraging automation to reduce administrative burdens for clients. The HCM market is highly competitive, with Asure positioning itself as a cost-effective alternative to larger enterprise providers while maintaining scalability for growing businesses. Its niche expertise in regulatory compliance and localized payroll solutions provides a defensible market position, though it faces pressure from both established players and emerging fintech disruptors. The company’s growth strategy emphasizes cross-selling adjacent services and expanding its partner ecosystem to enhance customer retention.

Revenue Profitability And Efficiency

Asure reported revenue of $119.8 million for FY 2024, reflecting its SaaS-driven recurring income streams. However, the company posted a net loss of $11.8 million, with diluted EPS of -$0.45, indicating ongoing profitability challenges. Operating cash flow was positive at $9.4 million, suggesting core operations are generating liquidity, though capital expenditures of $0.7 million highlight modest reinvestment needs. The business demonstrates moderate efficiency, with revenue growth potential offset by cost structure pressures.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore unresolved earnings power constraints, likely tied to customer acquisition costs and platform investments. Operating cash flow positivity signals underlying operational viability, but capital efficiency metrics remain subdued. With limited capex, Asure appears focused on optimizing existing assets rather than aggressive expansion, which may limit near-term scalability.

Balance Sheet And Financial Health

Asure maintains a solid liquidity position with $21.4 million in cash and equivalents against $17.7 million of total debt, suggesting manageable leverage. The balance sheet structure supports flexibility, though recurring losses could strain cash reserves if not addressed. Absence of dividends aligns with reinvestment priorities, while the debt-to-equity profile appears conservative relative to industry peers.

Growth Trends And Dividend Policy

Revenue trends indicate steady demand for Asure’s HCM solutions, but profitability lags behind top-line growth. The company has no dividend policy, redirecting cash flow toward product development and market penetration. Growth initiatives focus on upselling and geographic expansion, though execution risks persist in a fragmented competitive landscape.

Valuation And Market Expectations

The market likely prices Asure as a turnaround story, with valuation reflecting both SaaS multiples and profitability concerns. Investors may await clearer signs of margin improvement or sustained free cash flow generation before assigning premium multiples. The stock’s performance hinges on operational efficiency gains and competitive differentiation.

Strategic Advantages And Outlook

Asure’s compliance expertise and SaaS platform provide foundational advantages, but execution risks remain. The outlook depends on balancing growth investments with cost discipline, particularly in a higher-interest-rate environment. Success in cross-selling and partner integrations could drive re-rating, though macroeconomic headwinds pose incremental challenges.

Sources

Company filings (10-K), 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