investorscraft@gmail.com

Intrinsic ValueATTRAQT Group plc (ATQT.L)

Previous Close£30.00
Intrinsic Value
Upside potential
Previous Close
£30.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ATTRAQT Group plc operates in the competitive e-commerce technology sector, specializing in AI-driven search, merchandising, and personalization solutions for retailers and brands. Its flagship products, Fredhopper and Experience Orchestrator, leverage cloud-native architecture to enhance online shopping experiences through intelligent recommendations and analytics. The company serves diverse verticals, including fashion, home goods, and electronics, positioning itself as a niche player in Europe's growing SaaS-based retail optimization market. ATTRAQT differentiates itself through scalable, AI-enabled platforms that integrate seamlessly with clients' digital storefronts, offering both technical and business consulting support. While it competes with larger enterprise software providers, its focus on mid-market retailers and agile deployment gives it a distinct edge in customization and implementation speed. The company’s international footprint, though concentrated in the UK and Western Europe, provides a foundation for expansion into adjacent markets.

Revenue Profitability And Efficiency

In FY 2021, ATTRAQT reported revenue of £22.9 million (GBp 22,863k), reflecting its SaaS-driven model, but posted a net loss of £3.5 million (GBp -3,531k) due to operational costs and investments in platform development. Operating cash flow was marginally positive at £83k, though capital expenditures of £2.2 million (GBp -2,153k) underscored ongoing R&D commitments. The diluted EPS of -1.92p further highlighted profitability challenges amid competitive pressures.

Earnings Power And Capital Efficiency

The company’s negative earnings and modest operating cash flow indicate limited near-term earnings power, with capital efficiency constrained by high R&D spend. However, its recurring SaaS revenue model provides a stable base for future margin improvement if scale is achieved. The absence of dividends aligns with its growth-focused reinvestment strategy.

Balance Sheet And Financial Health

ATTRAQT maintained a cash position of £3.5 million (GBp 3,515k) against total debt of £1.7 million (GBp 1,720k), suggesting adequate liquidity. The balance sheet remains lean, with no dividend obligations, though the net loss and capex intensity warrant monitoring for sustained solvency, particularly in a tightening funding environment.

Growth Trends And Dividend Policy

Growth is tied to adoption of its AI-powered platforms, with no dividends distributed in FY 2021, reflecting a reinvestment focus. The company’s ability to expand its client base and upsell existing customers will be critical to reversing negative earnings trends and achieving scalable profitability.

Valuation And Market Expectations

With a negligible market cap and negative earnings, valuation metrics are not meaningful. Investor sentiment appears cautious, as reflected in the negative beta (-0.34), suggesting low correlation with broader market movements. The stock’s performance likely hinges on execution against its SaaS growth strategy.

Strategic Advantages And Outlook

ATTRAQT’s AI-driven platforms and vertical-specific solutions provide a competitive moat in retail optimization. However, its outlook depends on balancing R&D spend with revenue growth, particularly in international markets. Success will require demonstrating consistent client traction and operational leverage to transition toward profitability.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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