investorscraft@gmail.com

Intrinsic Value of Endava plc (DAVA)

Previous Close$13.66
Intrinsic Value
Upside potential
Previous Close
$13.66

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

Endava plc operates as a global provider of digital transformation, agile development, and intelligent automation services, primarily serving the financial services, payments, technology, and consumer industries. The company generates revenue through project-based consulting and managed services, leveraging its expertise in cloud-native architectures, data engineering, and AI-driven solutions. Endava differentiates itself through deep domain knowledge, a client-centric approach, and a distributed delivery model that combines nearshore and offshore capabilities to optimize cost and quality. Positioned as a mid-tier player in the competitive IT services sector, Endava targets high-growth verticals where digital disruption creates demand for specialized expertise. The firm’s hybrid engagement model balances scalability with customization, appealing to both enterprises and disruptive scale-ups. Its geographic footprint across Europe, North America, and Latin America provides resilience against regional economic fluctuations while enabling access to diverse talent pools.

Revenue Profitability And Efficiency

Endava reported FY2024 revenue of $740.8 million, reflecting its scale in the digital services market, though net income of $17.1 million (0.3% margin) indicates significant cost pressures. Operating cash flow of $54.4 million demonstrates reasonable conversion, but capital expenditures of $5.5 million suggest limited heavy investment in infrastructure. The diluted EPS of $0.29 underscores modest bottom-line performance relative to revenue scale.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by competitive pricing and wage inflation in technical talent markets. With $62.4 million in cash against $202.8 million of total debt, leverage is manageable but limits flexibility. The absence of dividends aligns with reinvestment priorities in talent and client acquisition, though ROIC metrics would benefit from disclosure.

Balance Sheet And Financial Health

Endava’s balance sheet shows moderate leverage, with cash covering 31% of total debt. The debt structure and covenants are undisclosed, but liquidity appears adequate given positive operating cash flow. Working capital management is critical given the project-based revenue model, though receivables data would clarify efficiency.

Growth Trends And Dividend Policy

Revenue growth trends are unavailable for FY2024, but the IT services sector faces cyclical demand pressures. The absence of dividends reflects a growth-oriented strategy, with capital likely allocated to talent retention and geographic expansion. Client concentration risks and project pipelines would inform forward growth visibility.

Valuation And Market Expectations

Trading at a P/E of approximately 25x based on FY2024 EPS, the market appears to price in recovery expectations despite near-term margin compression. Comparables suggest premium for niche digital transformation providers, though macroeconomic sensitivity could weigh on multiples.

Strategic Advantages And Outlook

Endava’s vertical specialization and agile delivery model provide differentiation, but wage inflation and project deferrals pose risks. Success hinges on scaling higher-margin offerings like AI integration and managed services. Sector tailwinds in cloud adoption support medium-term demand, though competitive intensity requires sustained investment in differentiation.

Sources

Company filings (CIK 0001656081), FY2024 preliminary results

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