investorscraft@gmail.com

Intrinsic ValueGetBusy plc (GETB.L)

Previous Close£85.00
Intrinsic Value
Upside potential
Previous Close
£85.00

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

GetBusy plc operates in the competitive software-as-a-service (SaaS) sector, specializing in document and task management solutions tailored for professional services. The company’s core revenue model is subscription-based, leveraging its flagship products—Workiro, Virtual Cabinet, SmartVault, and Certified Vault—to serve industries such as insurance, finance, accounting, and property management. These platforms integrate document management, e-signatures, and client portals, addressing workflow inefficiencies for small to mid-sized firms. GetBusy differentiates itself through deep vertical integration, targeting niche professional segments with compliance-ready solutions. Its market position is bolstered by a strong presence in the UK, US, Australia, and New Zealand, though it faces competition from larger players like Dropbox and DocuSign. The company’s focus on sector-specific customization and seamless integrations provides a defensible niche, but scalability remains a challenge given its relatively small market cap. Continued investment in product development and strategic partnerships could enhance its competitive edge in the fragmented document management space.

Revenue Profitability And Efficiency

GetBusy reported revenue of £21.4 million for the latest fiscal period, with net income of £897,000, reflecting a modest but positive margin. Operating cash flow stood at £1.5 million, indicating healthy liquidity generation. Capital expenditures were minimal (£35,000), suggesting efficient asset utilization. The company’s profitability metrics, while not exceptional, demonstrate its ability to monetize its SaaS offerings effectively in a competitive landscape.

Earnings Power And Capital Efficiency

Diluted EPS of 1.63p underscores GetBusy’s earnings capacity relative to its share count. The company’s capital efficiency is evident in its low capex requirements and ability to convert revenue into operating cash flow. However, its reliance on recurring subscriptions necessitates sustained customer retention and upselling to drive long-term earnings growth.

Balance Sheet And Financial Health

GetBusy maintains a conservative balance sheet with £2.3 million in cash and equivalents against £2.8 million in total debt, indicating manageable leverage. The absence of significant liabilities beyond debt suggests financial stability, though the company’s small scale limits its capacity for aggressive expansion without external financing.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with no dividends paid, reflecting a reinvestment strategy. The SaaS model’s recurring revenue base provides visibility, but top-line expansion will depend on market penetration and product adoption. The lack of a dividend policy aligns with its focus on organic growth and potential M&A opportunities.

Valuation And Market Expectations

At a market cap of £24.6 million, GetBusy trades at a revenue multiple of ~1.1x, below SaaS industry averages, likely due to its niche focus and limited scale. The low beta (0.16) suggests minimal correlation with broader markets, possibly reflecting its specialized business model.

Strategic Advantages And Outlook

GetBusy’s vertical-specific solutions and integration capabilities are key differentiators, but execution risks persist in scaling against larger competitors. The outlook hinges on its ability to deepen customer relationships and expand geographically while maintaining profitability. Near-term challenges include macroeconomic pressures on SMB spending, though its compliance-focused offerings may provide resilience.

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