investorscraft@gmail.com

Intrinsic ValueSmoove plc (SMV.L)

Previous Close£53.50
Intrinsic Value
Upside potential
Previous Close
£53.50

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

Smoove plc operates in the UK's legal and property services sector, specializing in internet-based software applications that streamline transactions for mortgage lenders, intermediaries, and conveyancers. The company’s white-label solutions cater to mortgage brokers, banks, and price comparison websites, positioning it as a critical enabler of digital transformation in property transactions. Its focus on risk management and compliance consultancy further strengthens its role in a highly regulated industry. Smoove differentiates itself through its integrated platform, which supports end-to-end property transactions, from mortgage comparisons to legal services. This positions the company as a niche player in a competitive market dominated by larger fintech and proptech firms. Despite its specialized focus, Smoove faces challenges from broader digital platforms expanding into property services. Its ability to maintain partnerships with key financial institutions and adapt to regulatory changes will be pivotal for sustained growth.

Revenue Profitability And Efficiency

In FY 2023, Smoove reported revenue of £20.6 million but recorded a net loss of £5.8 million, reflecting operational challenges. The negative operating cash flow of £5.4 million and capital expenditures of £0.8 million indicate ongoing investments, though profitability remains under pressure. The company’s efficiency metrics suggest a need for cost optimization to align expenditures with revenue growth.

Earnings Power And Capital Efficiency

Smoove’s diluted EPS of -8.6p underscores its current lack of earnings power, with negative cash flows further highlighting capital inefficiencies. The company’s ability to monetize its software solutions is constrained by competitive and regulatory pressures, requiring strategic adjustments to improve return on invested capital.

Balance Sheet And Financial Health

Smoove maintains a modest balance sheet with £10.1 million in cash and equivalents against £0.7 million in total debt, suggesting liquidity is not an immediate concern. However, sustained losses and negative cash flows could strain financial flexibility if not addressed. The absence of dividends aligns with its focus on reinvesting limited resources.

Growth Trends And Dividend Policy

Growth trends remain muted, with no dividend payments reflecting the company’s prioritization of operational turnaround. The lack of revenue expansion in FY 2023 signals stagnation, necessitating strategic initiatives to reignite top-line growth. Smoove’s future trajectory hinges on scaling its software offerings and improving monetization.

Valuation And Market Expectations

With a market cap of £30.5 million and a beta of 1.995, Smoove is viewed as a high-risk, high-volatility stock. Investors likely price in skepticism about its path to profitability, given persistent losses and competitive headwinds in the proptech space.

Strategic Advantages And Outlook

Smoove’s niche expertise in property transaction software provides a foundation, but execution risks persist. The outlook depends on its ability to leverage partnerships, enhance product offerings, and achieve cost efficiencies. Regulatory tailwinds in digital property services could present opportunities, but near-term challenges dominate.

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