investorscraft@gmail.com

Intrinsic ValueSimulations Plus, Inc. (SLP)

Previous Close$16.89
Intrinsic Value
Upside potential
Previous Close
$16.89

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

Simulations Plus, Inc. operates in the specialized pharmaceutical and biotechnology software sector, providing advanced modeling and simulation solutions for drug discovery and development. The company’s core revenue model is driven by software licensing, maintenance fees, and consulting services, primarily catering to pharmaceutical firms, academic institutions, and regulatory agencies. Its flagship products, such as GastroPlus and ADMET Predictor, are widely recognized for enhancing predictive accuracy in pharmacokinetics and pharmacodynamics, positioning the company as a leader in quantitative systems pharmacology. Simulations Plus differentiates itself through proprietary algorithms and regulatory-compliant tools, which streamline drug development timelines and reduce costs for clients. The company’s niche focus on in silico modeling aligns with the growing industry shift toward computational approaches, reinforcing its competitive edge in a high-barrier-to-entry market. With a strong reputation for scientific rigor and regulatory expertise, Simulations Plus maintains long-term client relationships and recurring revenue streams, underpinning its stable market position.

Revenue Profitability And Efficiency

For FY 2024, Simulations Plus reported revenue of $70.0 million, reflecting its ability to monetize its specialized software and consulting services. Net income stood at $10.0 million, with diluted EPS of $0.49, indicating solid profitability. Operating cash flow of $13.3 million and modest capital expenditures of $0.6 million highlight efficient cash generation and disciplined reinvestment, supporting the company’s asset-light business model.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with a net income margin of approximately 14.2%. Its capital efficiency is evident in its low capital expenditure requirements relative to operating cash flow, allowing for strong free cash flow conversion. This efficiency enables reinvestment in R&D and potential acquisitions while maintaining financial flexibility.

Balance Sheet And Financial Health

Simulations Plus maintains a robust balance sheet, with $10.3 million in cash and equivalents and minimal total debt of $1.0 million. The negligible leverage and healthy liquidity position provide ample cushion for operational needs and strategic initiatives, underscoring the company’s financial stability.

Growth Trends And Dividend Policy

Revenue growth trends are supported by increasing adoption of computational drug development tools. The company’s dividend policy, with a $0.06 per share payout, reflects a conservative approach, prioritizing reinvestment over aggressive shareholder returns. This aligns with its growth-focused strategy in a rapidly evolving industry.

Valuation And Market Expectations

The market likely values Simulations Plus for its niche expertise and recurring revenue streams, though specific valuation multiples are not provided. Investor expectations may center on sustained growth in software adoption and expansion into adjacent markets, given the increasing reliance on in silico modeling in drug development.

Strategic Advantages And Outlook

Simulations Plus benefits from its first-mover advantage in predictive modeling software, regulatory expertise, and high customer retention. The outlook remains positive, driven by industry tailwinds favoring computational solutions. However, competition from larger life sciences software providers and technological disruption pose potential risks to long-term dominance.

Sources

Company filings, CIK 0001023459

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