investorscraft@gmail.com

Intrinsic ValueIdeagen plc (IDEA.L)

Previous Close£349.00
Intrinsic Value
Upside potential
Previous Close
£349.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ideagen plc operates in the software-as-a-service (SaaS) sector, specializing in governance, risk, and compliance (GRC) solutions tailored for highly regulated industries such as aerospace, healthcare, and finance. The company’s product suite, including Q-Pulse, Pentana Audit, and Coruson, addresses critical compliance, safety, and quality management needs through cloud-based and on-premise deployments. Its revenue model is anchored in recurring software licenses, subscriptions, and professional services, ensuring stable cash flows. Ideagen serves a diverse global clientele, leveraging deep domain expertise to differentiate itself in a competitive GRC software market. The company’s focus on regulatory-heavy sectors provides resilience against economic downturns, as compliance remains a non-discretionary spend for clients. Its acquisition strategy has expanded its geographic footprint and product depth, reinforcing its mid-market positioning. While competing with larger enterprise software providers, Ideagen maintains an edge through niche specialization and customer-centric innovation.

Revenue Profitability And Efficiency

Ideagen reported revenue of £65.6 million for FY 2021, reflecting steady demand for its GRC solutions. Net income stood at £0.6 million, with diluted EPS of 0.28p, indicating modest profitability. Operating cash flow was robust at £19.9 million, underscoring efficient working capital management. Capital expenditures of £6.9 million were directed toward product development and infrastructure, aligning with its SaaS growth strategy.

Earnings Power And Capital Efficiency

The company’s operating cash flow conversion highlights effective monetization of its SaaS offerings. However, net income margins remain thin, suggesting reinvestment in growth or acquisition-related costs. Ideagen’s capital efficiency is evident in its ability to generate cash flow despite moderate net earnings, a common trait in scaling software firms prioritizing expansion over near-term profitability.

Balance Sheet And Financial Health

Ideagen held £9.0 million in cash and equivalents against £27.7 million in total debt, indicating a leveraged but manageable position. The balance sheet reflects typical SaaS company dynamics, with intangible assets likely dominating due to past acquisitions. Liquidity appears adequate, supported by strong operating cash flow, though debt levels warrant monitoring amid interest rate volatility.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s acquisition history suggests inorganic expansion. A dividend of 1.99p per share signals a shareholder-friendly approach, though payout sustainability depends on future cash flow stability. Ideagen’s privatization in 2022 implies a strategic shift, possibly toward accelerated growth or operational restructuring outside public markets.

Valuation And Market Expectations

Pre-privatization, the stock’s beta of 0.75 indicated lower volatility relative to the market, typical for niche software providers. The absence of a disclosed market cap post-FY 2021 limits valuation insights, but historical financials suggest a focus on recurring revenue quality over aggressive earnings multiples.

Strategic Advantages And Outlook

Ideagen’s specialization in GRC software for regulated industries provides a defensible moat. Its SaaS model ensures predictable revenue, while vertical expertise mitigates churn. Post-privatization, the company may pursue deeper product integration or international expansion. Long-term success hinges on maintaining compliance relevance and scaling efficiently in a competitive landscape.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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