investorscraft@gmail.com

Intrinsic ValuePCI-PAL Plc (PCIP.L)

Previous Close£55.00
Intrinsic Value
Upside potential
Previous Close
£55.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

PCI-PAL Plc operates in the software infrastructure sector, specializing in Payment Card Industry (PCI) compliance solutions tailored for contact centers and omnichannel payment security. The company’s core revenue model is built on subscription-based and transactional fees for its cloud-based services, including Agent Assist, IVR payments, and PCI Pal Digital, which enable secure payment processing while maintaining regulatory compliance. Serving diverse industries such as utilities, financial services, retail, and logistics, PCI-PAL has carved a niche in mitigating fraud risks and enhancing customer experience in payment transactions. Its solutions are particularly critical for sectors handling sensitive cardholder data, positioning the company as a trusted compliance partner in an era of stringent data protection regulations. With a presence in the UK, EU, North America, and APAC, PCI-PAL competes by offering scalable, technology-agnostic integrations that reduce operational friction for enterprises and outsourcers. The company’s focus on innovation, such as its Rapid Remote continuity service, reinforces its adaptability in a rapidly evolving fintech and regulatory landscape.

Revenue Profitability And Efficiency

PCI-PAL reported revenue of £17.96 million (GBp) for the period, reflecting its growing adoption in compliance-sensitive industries. However, the company posted a net loss of £1.18 million (GBp), with diluted EPS of -1.74p, indicating ongoing investment in growth despite profitability challenges. Positive operating cash flow of £1.83 million (GBp) suggests effective working capital management, while modest capital expenditures of £49k (GBp) highlight a capital-light model.

Earnings Power And Capital Efficiency

The company’s negative earnings underscore its growth-phase prioritization, with R&D and market expansion likely weighing on near-term profitability. Its capital efficiency is supported by low debt (£23k GBp) and a cash reserve of £4.33 million (GBp), providing liquidity for strategic initiatives. The absence of dividends aligns with reinvestment strategies to scale its compliance solutions.

Balance Sheet And Financial Health

PCI-PAL maintains a robust balance sheet, with cash and equivalents covering operational needs and minimal debt exposure. The £4.33 million (GBp) cash position and negligible leverage indicate financial flexibility, though the net loss warrants monitoring for sustained cash burn. The equity-heavy structure (market cap ~£32.6 million) reflects investor confidence in its niche market positioning.

Growth Trends And Dividend Policy

Revenue growth is driven by increasing regulatory demands for secure payment processing, particularly in contact centers. The company’s expansion into North America and APAC presents scalability opportunities. PCI-PAL does not pay dividends, reinvesting cash flows into product development and geographic penetration, consistent with its growth-oriented strategy.

Valuation And Market Expectations

At a market cap of ~£32.6 million (GBp), the stock trades at ~1.8x revenue, reflecting modest expectations for a compliance-focused SaaS provider. The low beta (0.39) suggests relative insulation from broader market volatility, though profitability challenges may temper valuation upside until earnings stabilize.

Strategic Advantages And Outlook

PCI-PAL’s competitive edge lies in its specialized compliance solutions, which address a critical pain point for global enterprises. Partnerships with outsourcers and sector-specific tailoring enhance its value proposition. Regulatory tailwinds and digital payment adoption support long-term demand, but execution risks remain in scaling profitability. The outlook hinges on converting pipeline opportunities into recurring revenue streams.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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