investorscraft@gmail.com

Intrinsic ValueSoftware Circle plc (SFT.L)

Previous Close£23.60
Intrinsic Value
Upside potential
Previous Close
£23.60

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

Software Circle plc operates in the specialty business services sector, focusing on software licensing across the UK, Ireland, and Europe. The company’s diversified portfolio includes Link Maker for adoption management, Be the Brand for digital marketing, Arc technology for education placement, and Nettl systems for business software solutions. Its niche offerings like Watermark for document management and CareDocs for digital care planning cater to specific verticals, positioning it as a specialized provider in fragmented markets. The company’s rebranding from Grafenia Plc in 2023 reflects its strategic shift toward consolidating its software assets under a unified identity. While it serves SMEs and institutional clients, its market position remains modest compared to larger enterprise software players, relying on targeted acquisitions and organic growth to expand its footprint. The competitive landscape demands continuous innovation, but Software Circle’s focus on vertical-specific solutions provides differentiation in a crowded industry.

Revenue Profitability And Efficiency

Software Circle reported revenue of £16.2 million for FY 2024, though net income stood at a loss of £2.4 million, reflecting ongoing integration costs or operational challenges. Operating cash flow of £2.6 million suggests some ability to fund operations, but profitability metrics like diluted EPS (-0.92p) indicate inefficiencies. Capital expenditures were minimal (£70k), implying limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s negative earnings and modest operating cash flow highlight underutilized capital efficiency. With no dividend payouts, retained cash is likely directed toward debt servicing or acquisitions. The low beta (-0.28) suggests idiosyncratic performance, but earnings power remains constrained without clearer margin improvement.

Balance Sheet And Financial Health

Software Circle holds £15.4 million in cash against £9.1 million in total debt, providing liquidity headroom. However, the net loss and reliance on cash reserves raise questions about sustainable leverage. The balance sheet appears manageable but requires closer monitoring if losses persist.

Growth Trends And Dividend Policy

Growth appears acquisition-driven, given stagnant organic metrics and lack of dividends. The absence of a dividend policy aligns with reinvestment needs, but shareholder returns depend on future profitability or strategic exits. Revenue trends will hinge on successful integration of acquired software assets.

Valuation And Market Expectations

At a market cap of £109 million, the company trades at ~6.7x revenue, a premium for a loss-making entity. Investors likely price in consolidation potential, but skepticism may persist until earnings stabilize. The negative beta implies low correlation to broader markets.

Strategic Advantages And Outlook

Software Circle’s niche focus and rebranding could unlock synergies, but execution risks remain. Its vertical-specific solutions offer defensibility, yet scale limitations and profitability challenges temper near-term optimism. The outlook depends on operational turnaround and strategic M&A.

Sources

Company filings, London Stock Exchange data

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