investorscraft@gmail.com

Intrinsic ValueRaspberry Pi Holdings plc (RPI.L)

Previous Close£268.20
Intrinsic Value
Upside potential
Previous Close
£268.20

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

Raspberry Pi Holdings plc operates in the hardware, equipment, and parts sector, specializing in single-board computers and compute modules. The company serves a diverse customer base, including industrial IoT applications, OEMs, educators, and hobbyists, leveraging its broad product portfolio of computers, microcontrollers, peripherals, and software solutions. Its Raspberry Pi ecosystem is widely recognized for affordability, versatility, and open-source accessibility, fostering strong brand loyalty and adoption in both commercial and educational markets. Raspberry Pi maintains a competitive edge through continuous innovation in embedded computing, supported by its custom semiconductor capabilities and software offerings like Raspberry Pi OS and Connect. The company’s direct-to-consumer retail presence, alongside partnerships with industrial clients, strengthens its market penetration. While facing competition from larger semiconductor firms, Raspberry Pi’s niche focus on accessible computing and strong community engagement solidifies its position as a leader in low-cost, high-performance embedded systems.

Revenue Profitability And Efficiency

Raspberry Pi reported revenue of 259.5 million GBp for the period, with net income of 11.7 million GBp, reflecting a net margin of approximately 4.5%. Operating cash flow was negative at -3.2 million GBp, partly due to capital expenditures of -2.2 million GBp, suggesting reinvestment in growth initiatives. The diluted EPS of 0.062 GBp indicates modest profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its scalable hardware and software ecosystem, though operating cash flow remains constrained by growth-related expenditures. Capital efficiency appears balanced, with moderate reinvestment in product development and infrastructure. The absence of significant debt (6.2 million GBp) suggests a conservative financial strategy, prioritizing organic expansion over leveraged growth.

Balance Sheet And Financial Health

Raspberry Pi maintains a solid liquidity position, with cash and equivalents of 45.8 million GBp against total debt of 6.2 million GBp, indicating a healthy net cash position. The low leverage and strong cash reserves provide flexibility for strategic investments or weathering market downturns. The balance sheet reflects a prudent approach to financial management, with no immediate solvency concerns.

Growth Trends And Dividend Policy

The company exhibits growth potential through its expanding IoT and embedded systems markets, though revenue scalability remains to be fully realized. Raspberry Pi does not currently pay dividends, reinvesting earnings into R&D and market expansion. Future dividend policy may evolve as profitability stabilizes, but the focus remains on capturing market share in industrial and educational segments.

Valuation And Market Expectations

With a market capitalization of approximately 1.02 billion GBp and a beta of 1.27, Raspberry Pi is positioned as a moderately volatile growth stock. Investors likely anticipate further penetration in industrial IoT and custom computing solutions, though valuation multiples will depend on sustained profitability and cash flow generation. The current P/E ratio, based on diluted EPS, suggests cautious optimism about future earnings growth.

Strategic Advantages And Outlook

Raspberry Pi’s strategic advantages include its strong brand recognition, open-source community support, and diversified product lineup. The outlook hinges on its ability to scale industrial adoption while maintaining innovation in affordable computing. Challenges include competition from larger tech firms and macroeconomic pressures, but its niche focus and loyal customer base provide a resilient foundation for long-term growth.

Sources

Company filings, 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