investorscraft@gmail.com

Intrinsic ValueSoftcat plc (SCT.L)

Previous Close£1,430.00
Intrinsic Value
Upside potential
Previous Close
£1,430.00

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

Softcat plc operates as a leading value-added IT reseller and infrastructure solutions provider in the UK, serving both corporate and public sector clients. The company specializes in end-to-end technology services, including software licensing, workplace solutions, networking, security, and cloud/data center management. Its comprehensive offerings extend to lifecycle management, financial solutions, and supply chain optimization, positioning it as a one-stop partner for IT modernization. Softcat differentiates itself through advisory-led procurement, helping clients navigate complex IT ecosystems while optimizing costs and performance. The firm’s deep vendor relationships with major technology providers enhance its ability to deliver tailored solutions. As a trusted intermediary, Softcat capitalizes on the growing demand for digital transformation, hybrid work environments, and cybersecurity, reinforcing its competitive edge in the fragmented UK IT services market.

Revenue Profitability And Efficiency

Softcat reported revenue of £962.6 million (GBp) for the fiscal year, with net income of £119.0 million (GBp), reflecting a robust margin of approximately 12.4%. The company’s operating cash flow of £115.6 million (GBp) underscores efficient working capital management, while minimal capital expenditures (£1.1 million GBp) highlight its asset-light model. Diluted EPS of 0.59 (GBp) demonstrates consistent earnings delivery.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by high-margin advisory services and recurring revenue streams from managed services. With negligible debt (£10.4 million GBp) and strong cash reserves (£158.5 million GBp), Softcat maintains exceptional capital efficiency, reinvesting selectively to sustain growth without compromising financial flexibility.

Balance Sheet And Financial Health

Softcat’s balance sheet is notably healthy, with cash and equivalents covering 15.3x total debt. The low leverage ratio and positive operating cash flow signal ample liquidity to fund operations, dividends, and strategic initiatives. The firm’s conservative financial structure aligns with its stable business model.

Growth Trends And Dividend Policy

Revenue growth is driven by demand for cloud and security solutions, though macroeconomic headwinds may temper near-term expansion. The dividend per share of 27 (GBp) reflects a commitment to shareholder returns, supported by predictable cash flows. Historical trends suggest a balanced approach between reinvestment and distributions.

Valuation And Market Expectations

At a market cap of ~£3.48 billion, Softcat trades at a premium, reflecting its market leadership and resilient margins. Investors likely price in sustained demand for IT infrastructure modernization, though valuation multiples assume steady execution in a competitive landscape.

Strategic Advantages And Outlook

Softcat’s advisory-centric model and vendor partnerships provide a defensible moat. The outlook remains positive, with long-term tailwinds from digital transformation, though reliance on UK market concentration warrants monitoring. Strategic focus on high-growth segments like cybersecurity and cloud should sustain outperformance.

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