investorscraft@gmail.com

Intrinsic ValueCloudcall Group plc (CALL.L)

Previous Close£79.50
Intrinsic Value
Upside potential
Previous Close
£79.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cloudcall Group plc operates in the software infrastructure sector, specializing in cloud-based integrated communications solutions for customer relationship management (CRM) systems. The company’s core revenue model is driven by subscription-based services, offering voice, SMS, and instant messaging tools that seamlessly integrate with CRM platforms. This enables businesses to centralize customer interactions, enhancing efficiency and data analytics. Cloudcall primarily serves SMEs and mid-market enterprises across North America, the UK, Europe, and the Asia-Pacific region, positioning itself as a niche player in the unified communications-as-a-service (UCaaS) market. The company differentiates itself through deep CRM integrations, particularly with platforms like Salesforce and HubSpot, which streamline workflow automation and improve customer engagement tracking. Despite operating in a competitive space dominated by larger players like RingCentral and Twilio, Cloudcall’s focus on CRM-centric communications provides a specialized value proposition. However, its market penetration remains limited compared to global giants, reflecting both opportunity and challenge in scaling its niche offering.

Revenue Profitability And Efficiency

For FY 2020, Cloudcall reported revenue of £11.82 million, reflecting its subscription-driven model, but posted a net loss of £5.75 million. The negative operating cash flow of £3.32 million and capital expenditures of £2.51 million indicate significant investment in product development and market expansion. The diluted EPS of -15p underscores ongoing profitability challenges, likely tied to high customer acquisition costs and competitive pressures in the UCaaS sector.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained, with negative net income and operating cash flow highlighting inefficiencies in converting revenue to profit. Capital expenditures, while substantial, suggest a focus on long-term growth, but the current return on invested capital appears weak. The lack of positive free cash flow limits financial flexibility, though the £5.68 million cash reserve provides near-term liquidity.

Balance Sheet And Financial Health

Cloudcall’s balance sheet shows £5.68 million in cash and equivalents against £3.74 million in total debt, indicating a manageable leverage position. However, recurring losses and negative cash flows raise concerns about sustainability without further funding. The absence of significant tangible assets suggests reliance on intangible software investments, which may limit collateral value.

Growth Trends And Dividend Policy

Growth trends are unclear due to the lack of disclosed prior-year comparables, but the FY 2020 loss suggests ongoing challenges. The dividend of 8.07p per share appears anomalous given the net loss, possibly reflecting a special distribution or error, as it contradicts the company’s unprofitable state. Investors should verify this data for accuracy.

Valuation And Market Expectations

With no disclosed market cap and a negative EPS, traditional valuation metrics are inapplicable. The 1.54 beta suggests higher volatility versus the broader market, likely due to its small-cap and loss-making profile. Investor expectations would hinge on future scalability of its CRM-integrated UCaaS model.

Strategic Advantages And Outlook

Cloudcall’s strategic advantage lies in its CRM-focused communications suite, which caters to a specific enterprise need. However, its outlook depends on achieving scale and improving unit economics. The 2022 acquisition by Xplorer Capital may provide growth capital, but execution risks remain in a crowded UCaaS market.

Sources

Company description, financials provided by user (likely sourced from annual reports or Bloomberg).

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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