investorscraft@gmail.com

Intrinsic ValueMagic Software Enterprises Ltd. (MGIC)

Previous Close$25.69
Intrinsic Value
Upside potential
Previous Close
$25.69

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

Magic Software Enterprises Ltd. operates as a global provider of end-to-end integration and application development platforms, catering primarily to enterprises seeking digital transformation. The company specializes in low-code/no-code solutions, cloud-based middleware, and IT consulting services, serving industries such as finance, healthcare, and logistics. Its flagship products, including Magic xpa and Magic xpi, enable rapid application development and seamless system integration, positioning the firm as a competitive player in the enterprise software market. Magic Software differentiates itself through a hybrid approach, combining on-premise and cloud-based solutions to meet diverse client needs. The company maintains a strong international presence, with significant operations in North America, Europe, and Asia-Pacific, leveraging local partnerships to expand its market reach. Its focus on scalable, modular solutions allows it to serve both mid-market and large enterprises, though it faces stiff competition from larger SaaS providers and legacy system integrators.

Revenue Profitability And Efficiency

Magic Software reported revenue of $552.5 million for FY 2024, with net income of $36.9 million, reflecting a net margin of approximately 6.7%. Operating cash flow stood at $74.7 million, indicating healthy cash generation relative to earnings. Capital expenditures were modest at $1.5 million, suggesting efficient reinvestment strategies. The diluted EPS of $0.75 underscores steady profitability, though margins remain constrained by competitive pressures in the IT services sector.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power, with operating cash flow covering net income by a factor of two, highlighting robust cash conversion. Its capital-light model is evident in low capex requirements, allowing for disciplined reinvestment. However, the modest EPS growth suggests limited operating leverage, possibly due to high service delivery costs and competitive pricing in the integration software market.

Balance Sheet And Financial Health

Magic Software maintains a solid balance sheet, with $112.8 million in cash and equivalents against $86.2 million in total debt, yielding a net cash position. This liquidity provides flexibility for strategic acquisitions or shareholder returns. The debt level appears manageable, with no immediate refinancing risks, though interest coverage could tighten if earnings volatility increases.

Growth Trends And Dividend Policy

Revenue growth has been steady but unspectacular, reflecting maturity in core markets. The company pays a dividend of $0.56 per share, signaling a commitment to returning capital, though the payout ratio remains conservative at ~75% of net income. Future growth may hinge on upselling existing clients and expanding cloud adoption, but macroeconomic headwinds could temper near-term expansion.

Valuation And Market Expectations

Trading at a mid-teens P/E multiple, the market appears to price Magic Software as a stable but slow-growth IT services provider. The valuation reflects skepticism about its ability to outpace broader software industry growth, though the net cash position offers some downside protection. Investor expectations likely center on incremental margin improvement rather than disruptive growth.

Strategic Advantages And Outlook

Magic Software’s deep vertical expertise and hybrid deployment model provide differentiation in a crowded market. Its outlook is cautiously optimistic, with cloud migration trends offering tailwinds, but execution risks persist in scaling higher-margin offerings. The company’s ability to cross-sell integration tools alongside development platforms will be critical to sustaining profitability in a consolidating industry.

Sources

Company filings (10-K), investor presentations

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