investorscraft@gmail.com

Intrinsic ValueNetcall plc (NET.L)

Previous Close£132.00
Intrinsic Value
Upside potential
Previous Close
£132.00

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

Netcall plc operates in the competitive software application sector, specializing in low-code development platforms, robotic process automation (RPA), and omnichannel customer engagement solutions. The company’s flagship products, including Liberty Create and Liberty RPA, cater to businesses seeking digital transformation through automation and AI-driven efficiency. By focusing on scalable, cloud-based solutions, Netcall serves a diverse clientele across the UK and international markets, positioning itself as a niche player in workflow optimization and customer experience management. Netcall differentiates itself through integrated offerings that combine low-code development with RPA, enabling enterprises to streamline operations without extensive coding expertise. The company’s Liberty Converse platform further strengthens its value proposition by unifying contact center and engagement tools. While competing against larger SaaS providers, Netcall maintains relevance through targeted consultancy and implementation services, appealing to mid-market firms prioritizing agility and cost efficiency in digital adoption.

Revenue Profitability And Efficiency

Netcall reported revenue of £39.1 million (GBp 390.6 million) for the period, with net income of £5.9 million (GBp 58.5 million), reflecting a healthy margin. Operating cash flow stood at £14.7 million (GBp 147.3 million), supported by efficient working capital management. Capital expenditures were minimal at £0.3 million (GBp -2.5 million), indicating a capital-light model focused on software scalability.

Earnings Power And Capital Efficiency

Diluted EPS of 3.46p underscores the company’s earnings stability, driven by recurring software revenue and high-margin services. The robust operating cash flow relative to net income highlights effective monetization of its product suite. With negligible debt and strong cash reserves, Netcall demonstrates disciplined capital allocation, reinvesting selectively to sustain growth without overleveraging.

Balance Sheet And Financial Health

Netcall maintains a solid balance sheet, with £34.0 million (GBp 340.1 million) in cash and equivalents against minimal debt of £0.5 million (GBp 4.8 million). This liquidity position provides flexibility for strategic investments or acquisitions. The absence of significant leverage reinforces financial resilience, though the modest dividend payout suggests a preference for retaining earnings to fund organic expansion.

Growth Trends And Dividend Policy

The company’s growth is anchored in demand for automation tools, though its small scale limits visibility against broader SaaS trends. A dividend of 1p per share signals a shareholder-friendly approach, albeit with a conservative yield. Future growth may hinge on expanding Liberty platform adoption internationally or through targeted partnerships in underserved verticals.

Valuation And Market Expectations

At a market cap of £172.9 million (GBp 1.7 billion), Netcall trades at a premium to traditional software peers, reflecting its profitability and cash generation. The negative beta suggests low correlation to broader markets, possibly due to its niche focus. Investors likely price in steady, albeit unspectacular, growth given the company’s specialized offerings and regional concentration.

Strategic Advantages And Outlook

Netcall’s integrated low-code and RPA solutions provide a defensible niche, but competition from global SaaS vendors remains a risk. The company’s asset-light model and strong cash position support resilience, while its consultancy services add stickiness. Success will depend on scaling its cloud offerings and penetrating new geographies, though execution risks persist in a crowded market.

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