investorscraft@gmail.com

Intrinsic ValueBig Technologies plc (BIG.L)

Previous Close£104.50
Intrinsic Value
Upside potential
Previous Close
£104.50

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

Big Technologies plc operates in the remote personal monitoring industry, leveraging its proprietary Buddi brand to deliver innovative solutions for criminal justice and remote care. The company’s cloud-based monitoring software integrates with modular hardware to enable real-time tracking, serving both institutional and individual clients. Its criminal justice solutions cater to government and law enforcement agencies, while its remote care offerings, including fall-detection wristbands, address the needs of elderly and vulnerable populations. Big Technologies has carved a niche in the UK and international markets by combining hardware reliability with scalable software, positioning itself as a trusted provider in a sector driven by regulatory compliance and safety demands. The company’s dual focus on security and healthcare applications diversifies its revenue streams and mitigates sector-specific risks. With a foundation in 2005, Big Technologies has established long-term client relationships and a reputation for innovation, though it faces competition from larger tech firms expanding into IoT and monitoring solutions.

Revenue Profitability And Efficiency

In FY 2023, Big Technologies reported revenue of £55.2 million, with net income of £17.6 million, reflecting a robust net margin of approximately 32%. Operating cash flow stood at £28.0 million, underscoring efficient cash generation. Capital expenditures were modest at £1.6 million, indicating a capital-light model focused on software scalability and recurring revenue streams.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 5.67p demonstrates strong earnings power, supported by high-margin software services and low debt levels. With minimal total debt (£1.9 million) and substantial cash reserves (£87.7 million), Big Technologies maintains ample liquidity for growth initiatives or strategic acquisitions without compromising financial stability.

Balance Sheet And Financial Health

Big Technologies boasts a solid balance sheet, with cash and equivalents covering over 47x its total debt. The absence of significant leverage and a market capitalization of £337 million reflect a financially healthy company with low risk of solvency issues. Its asset-light model further reduces operational and financial strain.

Growth Trends And Dividend Policy

While the company did not pay dividends in FY 2023, its focus on reinvesting cash flows into R&D and market expansion aligns with its growth trajectory. The remote monitoring industry’s expansion, particularly in criminal justice and elderly care, provides tailwinds for sustained revenue growth and potential future shareholder returns.

Valuation And Market Expectations

Trading at a beta of 0.45, Big Technologies exhibits lower volatility compared to the broader market. Its valuation reflects investor confidence in its niche positioning and profitability, though growth expectations may hinge on international expansion and product diversification.

Strategic Advantages And Outlook

Big Technologies’ proprietary technology and established client base provide competitive moats. The increasing global demand for remote monitoring solutions, driven by aging populations and criminal justice reforms, positions the company for long-term growth. However, scalability and competition from tech giants remain key challenges to monitor.

Sources

Company filings, London Stock Exchange data

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