investorscraft@gmail.com

Intrinsic Valuedotdigital Group Plc (DOTD.L)

Previous Close£73.80
Intrinsic Value
Upside potential
Previous Close
£73.80

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

dotdigital Group Plc operates in the competitive SaaS-based marketing automation sector, providing its Engagement Cloud platform to digital marketing professionals globally. The company’s core revenue model is subscription-based, offering omni-channel campaign management tools that integrate email, SMS, social media, and push notifications. Its platform enables data-driven automation, catering to businesses seeking scalable, personalized customer engagement solutions. As a mid-tier player in the marketing technology stack, dotdigital differentiates itself through ease of use and seamless integration capabilities, appealing to SMEs and enterprises alike. The company’s focus on automation and analytics positions it well in a growing market where demand for efficient, multi-channel marketing tools is rising. However, it faces stiff competition from larger players like HubSpot and Salesforce, requiring continuous innovation to maintain its niche. dotdigital’s UK-centric operations provide regional strength but also expose it to slower international expansion compared to global competitors.

Revenue Profitability And Efficiency

In its latest fiscal year, dotdigital reported revenue of £78.97 million, reflecting steady demand for its SaaS solutions. Net income stood at £11.07 million, with a diluted EPS of 3.54p, indicating healthy profitability. Operating cash flow of £21.07 million underscores efficient operations, while minimal capital expenditures (£0.20 million) suggest a capital-light model typical of SaaS businesses.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by high-margin recurring revenue streams, with operating cash flow conversion demonstrating strong capital efficiency. Its low debt-to-equity ratio and robust cash position (£42.16 million) further highlight prudent financial management, enabling reinvestment in product development and potential acquisitions.

Balance Sheet And Financial Health

dotdigital maintains a solid balance sheet, with £42.16 million in cash and equivalents against modest total debt of £3.08 million. This liquidity position provides flexibility for growth initiatives or weathering economic downturns. The absence of significant leverage reinforces financial stability, aligning with its SaaS business model’s low capital intensity.

Growth Trends And Dividend Policy

Revenue growth trends align with broader SaaS industry expansion, though international penetration remains a challenge. The company pays a dividend of 1.1p per share, signaling confidence in sustained cash generation. However, its payout ratio suggests a balanced approach between shareholder returns and reinvestment for future growth.

Valuation And Market Expectations

With a market cap of approximately £251 million and a beta of 1.29, dotdigital trades with higher volatility than the market, reflecting its growth-oriented tech profile. Investors likely price in expectations for continued SaaS adoption and margin expansion, though competition risks persist.

Strategic Advantages And Outlook

dotdigital’s strategic advantages lie in its user-friendly platform and strong cash flow generation. The outlook hinges on scaling its customer base and enhancing product capabilities to compete with larger rivals. Macroeconomic pressures on marketing budgets could pose headwinds, but long-term demand for automation tools remains favorable.

Sources

Company filings, London Stock Exchange disclosures

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