investorscraft@gmail.com

Intrinsic ValueSmartspace Software plc (SMRT.L)

Previous Close£88.30
Intrinsic Value
Upside potential
Previous Close
£88.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Smartspace Software plc operates in the competitive SaaS workspace solutions sector, focusing on small and medium-sized enterprises (SMEs) in the UK, Australia, and New Zealand. The company’s core offerings include desk and visitor management, meeting room booking, and digital signage, delivered through its SwipeOn, Space Connect, and Anders & Kern segments. Its revenue model combines subscription-based SaaS with hardware sales and integration services, leveraging a network of partners and direct sales. Smartspace differentiates itself by integrating workplace sensors and audio-visual solutions, targeting businesses seeking hybrid work optimization. Despite its niche focus, the company competes with larger enterprise software providers, requiring agility and innovation to maintain relevance. Its market position is bolstered by specialized solutions but constrained by limited geographic diversification and scale compared to global SaaS leaders.

Revenue Profitability And Efficiency

For FY 2023, Smartspace reported revenue of £5.06 million, reflecting its SaaS and hardware-driven model. However, net income stood at -£2.08 million, indicating ongoing challenges in achieving profitability. Operating cash flow was marginally negative at -£53k, while capital expenditures of -£712k suggest continued investment in product development and infrastructure. The company’s efficiency metrics remain under pressure as it balances growth with cost management.

Earnings Power And Capital Efficiency

Diluted EPS of -7.19p underscores the company’s current lack of earnings power, with losses persisting despite revenue generation. Capital efficiency is strained, as evidenced by negative operating cash flow and significant capex relative to revenue. The SaaS model’s scalability potential is not yet realized, with customer acquisition and retention costs likely impacting margins.

Balance Sheet And Financial Health

Smartspace maintains a modest cash position of £1.96 million against total debt of £619k, suggesting adequate liquidity for near-term obligations. The balance sheet reflects a lean structure, with no dividend payouts and a focus on reinvestment. However, sustained losses could pressure liquidity if revenue growth does not accelerate to offset operational costs.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the absence of dividends aligns with the company’s growth-focused strategy. Smartspace’s expansion into hybrid work solutions positions it in a growing market, though execution risks remain. The lack of historical dividend payments is typical for a growth-stage SaaS company prioritizing reinvestment over shareholder returns.

Valuation And Market Expectations

With a market cap of £25.6 million and a beta of 1.72, Smartspace is viewed as a high-risk, high-reward play in the SaaS sector. Investors likely price in future growth potential, but skepticism persists given its unprofitability and limited scale. The valuation reflects optimism about its niche positioning but hinges on execution improvements.

Strategic Advantages And Outlook

Smartspace’s integration of hardware and SaaS provides a differentiated offering in the workspace management segment. Its focus on SMEs and hybrid work trends could drive adoption, but competition and scalability challenges loom. The outlook depends on achieving profitability and expanding its partner network, with success contingent on market demand for integrated workplace solutions.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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