investorscraft@gmail.com

Intrinsic ValueRosslyn Data Technologies plc (RDT.L)

Previous Close£3.10
Intrinsic Value
Upside potential
Previous Close
£3.10

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

Rosslyn Data Technologies plc operates in the competitive enterprise software sector, specializing in data analytics, spend management, and supplier performance solutions. The company’s core offerings, including Rosslyn Spend Management and RAPid platforms, cater to businesses seeking to optimize procurement, supplier onboarding, and contract management through automation and AI-driven insights. Its solutions integrate structured and unstructured data, providing actionable intelligence for cost reduction and risk mitigation. Positioned as a niche player, Rosslyn serves mid-market and enterprise clients across the UK, Europe, and the US, competing with larger ERP vendors and specialized procurement software providers. The company’s focus on data enrichment and workflow automation differentiates it, though its market share remains modest compared to industry leaders. Its value proposition lies in simplifying complex procurement processes, but scalability and customer acquisition are critical challenges in a crowded SaaS landscape.

Revenue Profitability And Efficiency

Rosslyn reported revenue of £2.85 million for FY 2024, reflecting its small-scale operations in the software sector. The company’s net loss of £3.36 million and negative operating cash flow of £2.21 million highlight ongoing profitability challenges, likely due to high R&D and sales costs typical of growth-stage SaaS firms. Capital expenditures were minimal (£39,000), suggesting limited investment in infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -25p underscores the company’s current lack of earnings power, with losses persisting despite revenue generation. Negative cash flow indicates reliance on external funding to sustain operations, though the modest debt level (£327,000) provides some flexibility. The low beta (0.43) suggests limited correlation with broader market volatility.

Balance Sheet And Financial Health

Rosslyn’s balance sheet shows £646,000 in cash, providing a limited runway given the operating cash burn. Total debt is manageable at £327,000, but the equity base is thin, with a market cap of £2.52 million. The absence of dividends aligns with its growth-focused, cash-preservation strategy.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the net loss suggests the company is prioritizing product development over near-term profitability. No dividends are paid, consistent with its focus on reinvesting scarce resources into the business. Customer adoption of its niche procurement tools will be critical for future scalability.

Valuation And Market Expectations

The £2.52 million market cap reflects investor skepticism about Rosslyn’s path to profitability. The low beta implies muted market expectations, with valuation likely tied to potential acquisition appeal rather than standalone fundamentals. The lack of earnings or positive cash flow limits traditional valuation metrics.

Strategic Advantages And Outlook

Rosslyn’s specialized focus on procurement analytics offers differentiation, but competition from larger platforms poses risks. Success hinges on expanding its customer base and achieving operational leverage. The outlook remains uncertain, with turnaround potential dependent on improved sales execution and cost management.

Sources

Company description, financials from public filings (likely London Stock Exchange disclosures), and market data.

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