investorscraft@gmail.com

Intrinsic ValueSociety Pass Incorporated (SOPA)

Previous Close$2.14
Intrinsic Value
Upside potential
Previous Close
$2.14

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

Society Pass Incorporated operates as a data-driven loyalty and e-commerce platform focused on Southeast Asia. The company leverages its proprietary platform, SoPa, to integrate digital marketing, loyalty programs, and payment solutions for merchants and consumers. Its core revenue model is built on transaction fees, subscription services, and advertising, targeting high-growth sectors such as retail, food & beverage, and lifestyle services. Society Pass differentiates itself through a hyper-localized approach, tailoring solutions to regional markets like Vietnam, Indonesia, and the Philippines. The company competes in a fragmented market dominated by larger players like Grab and Sea Limited but seeks to carve out a niche by focusing on underserved small and medium-sized enterprises (SMEs). Its ability to aggregate consumer data and provide actionable insights positions it as a potential disruptor in the loyalty and e-commerce space, though scalability remains a key challenge.

Revenue Profitability And Efficiency

Society Pass reported revenue of $7.1 million for the period, reflecting its early-stage growth in Southeast Asia’s competitive e-commerce landscape. The company posted a net loss of $10.2 million, with a diluted EPS of -$3.45, indicating significant investment in customer acquisition and platform development. Operating cash flow was positive at $2.5 million, suggesting some operational efficiency, though capital expenditures were negligible, potentially limiting near-term scalability.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its reinvestment phase, with losses driven by market expansion and technology costs. Capital efficiency metrics are not yet favorable, as the business prioritizes growth over profitability. The absence of capital expenditures suggests a lean operational model, but sustained losses may pressure future funding needs unless revenue scales meaningfully.

Balance Sheet And Financial Health

Society Pass maintains a solid liquidity position with $7.6 million in cash and equivalents, providing a runway for near-term operations. Total debt is modest at $866,416, indicating low leverage. The balance sheet reflects a start-up profile, with financial health hinging on the company’s ability to monetize its platform and reduce cash burn over time.

Growth Trends And Dividend Policy

Revenue growth trends are not yet established, given the company’s nascent stage. No dividends are paid, as Society Pass reinvests all cash flows into expansion. Future growth will depend on its ability to penetrate regional markets and achieve network effects in its loyalty ecosystem.

Valuation And Market Expectations

Market expectations for Society Pass are speculative, given its early-stage losses and unproven scalability. The company’s valuation likely hinges on its potential to capture SME market share in Southeast Asia, though competition from entrenched players poses significant risks. Investors may view it as a high-risk, high-reward play on regional digital adoption.

Strategic Advantages And Outlook

Society Pass benefits from its localized strategy and data-driven platform, which could resonate with SMEs seeking affordable digital solutions. However, execution risks and competitive pressures remain key hurdles. The outlook depends on achieving sustainable monetization and expanding its merchant base, with success contingent on operational execution and regional market dynamics.

Sources

Company filings, CIK 0001817511

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