investorscraft@gmail.com

Intrinsic ValuePlanisware Promesses (PLNW.PA)

Previous Close20.05
Intrinsic Value
Upside potential
Previous Close
20.05

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

Planisware SAS is a specialized B2B SaaS provider offering project and portfolio management (PPM) solutions tailored for complex industries such as life sciences, automotive, aerospace, and technology. Its flagship products, Planisware Enterprise and Orchestra, enable organizations to optimize project prioritization, financial planning, and collaborative workflows. The company serves a diverse clientele, including blue-chip corporations, mid-sized enterprises, and public sector entities, leveraging its deep domain expertise to address the unique challenges of project-intensive sectors. With a presence across Europe, the Americas, and Asia-Pacific, Planisware competes in the growing PPM software market, differentiating itself through industry-specific customization and scalable deployment options. Its focus on high-compliance industries like life sciences and aerospace underscores its ability to deliver robust, regulatory-aligned solutions. The company’s long-standing reputation since its 1995 founding reinforces its credibility in a competitive landscape dominated by larger enterprise software vendors.

Revenue Profitability And Efficiency

Planisware reported €183.4 million in revenue for FY 2024, with net income of €42.7 million, reflecting a healthy net margin of approximately 23.3%. Operating cash flow stood at €47.3 million, supported by efficient SaaS operations and modest capital expenditures of €4.9 million. The company’s profitability metrics indicate strong cost management and scalability inherent to its subscription-based model.

Earnings Power And Capital Efficiency

Diluted EPS of €0.61 demonstrates Planisware’s ability to convert revenue into shareholder returns effectively. With €142.7 million in cash and equivalents against €15 million in total debt, the company maintains a conservative capital structure. Its low capex intensity (-€4.9 million) highlights the asset-light nature of its SaaS operations, freeing capital for reinvestment or shareholder returns.

Balance Sheet And Financial Health

Planisware’s balance sheet is robust, with €142.7 million in cash providing ample liquidity and a net cash position of €127.5 million. Total debt of €15 million is negligible relative to equity, underscoring financial stability. The company’s strong cash generation and minimal leverage position it well for organic growth or strategic acquisitions.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the global PPM market’s expansion and Planisware’s multi-industry focus suggest steady demand. The company pays a dividend of €0.31 per share, signaling confidence in sustained cash flows. Its capital allocation strategy balances reinvestment with shareholder returns, typical of a mature SaaS business.

Valuation And Market Expectations

At a €1.8 billion market cap, Planisware trades at ~10x revenue and ~42x net income, aligning with premium SaaS valuations. The beta of 0.98 indicates market-aligned volatility. Investors likely price in continued margin stability and international expansion potential.

Strategic Advantages And Outlook

Planisware’s deep vertical expertise and sticky enterprise customer base provide defensive advantages. Regulatory-compliant solutions for life sciences and aerospace act as moats. The outlook remains positive, driven by digital transformation trends, though competition from larger platforms like SAP or Oracle requires sustained innovation.

Sources

Company description, financials, and market data sourced from disclosed ticker information and industry reports.

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