investorscraft@gmail.com

Intrinsic ValueCelebrus Technologies plc (CLBS.L)

Previous Close£142.50
Intrinsic Value
Upside potential
Previous Close
£142.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Celebrus Technologies plc operates in the competitive enterprise software sector, specializing in real-time customer data solutions. Its flagship product, the Celebrus platform, enables brands to enhance consumer engagement through advanced data capture, analytics, and fraud prevention. The company serves high-value industries such as finance, retail, and telecom, leveraging its proprietary technology to differentiate itself in a crowded market. Celebrus has carved a niche by integrating seamlessly with major CRM systems like Salesforce, offering scalability and automation for global enterprises. Its focus on real-time data processing and cloud-based delivery positions it as a modern alternative to legacy analytics providers. The company’s geographic reach spans the UK, Europe, and the US, targeting sectors where data-driven decision-making is critical. Celebrus competes with larger SaaS vendors but maintains an edge through its specialized, disruptive approach to customer data integration.

Revenue Profitability And Efficiency

Celebrus reported revenue of £32.6 million for FY 2024, with net income of £4.0 million, reflecting a 12.4% net margin. Operating cash flow stood at £16.1 million, indicating strong cash conversion. Capital expenditures were modest at £435,000, suggesting efficient reinvestment. The company’s profitability metrics demonstrate disciplined cost management, supported by its subscription-driven revenue model.

Earnings Power And Capital Efficiency

Diluted EPS of 9.87p underscores Celebrus’s earnings capability, with a capital-light business model amplifying returns. The firm’s high operating cash flow relative to net income highlights effective working capital management. Minimal debt (£1.1 million) and robust cash reserves (£30.7 million) further underscore efficient capital deployment, enabling flexibility for growth initiatives.

Balance Sheet And Financial Health

Celebrus maintains a solid balance sheet, with £30.7 million in cash and equivalents against £1.1 million in total debt, yielding a net cash position. This liquidity buffer supports R&D and potential M&A. The absence of significant leverage and healthy cash reserves indicate low financial risk, aligning with its growth-focused strategy.

Growth Trends And Dividend Policy

The company’s 3p dividend per share signals a commitment to shareholder returns, though its payout ratio remains conservative. Growth is likely driven by SaaS adoption and cross-selling into existing clients. The rebranding to Celebrus in 2023 may reflect strategic pivots to capitalize on data analytics demand, though FY 2024 metrics suggest steady rather than explosive expansion.

Valuation And Market Expectations

With a market cap of £66.6 million, Celebrus trades at ~2x revenue, typical for niche SaaS firms. A beta of 1.067 implies market-aligned volatility. Investors likely price in moderate growth, balancing its profitability with sector competition. The valuation appears reasonable given its profitability and cash generation.

Strategic Advantages And Outlook

Celebrus’s differentiation lies in its real-time data capture and fraud prevention capabilities, critical for regulated industries. Its cloud-native platform and Salesforce integration are long-term strengths. Challenges include scaling against larger rivals, but its focus on high-touch sectors and cash-rich position provide a stable foundation for organic growth or strategic acquisitions.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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