investorscraft@gmail.com

Intrinsic ValueSopheon plc (SPE.L)

Previous Close£990.00
Intrinsic Value
Upside potential
Previous Close
£990.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sopheon plc operates in the enterprise software sector, specializing in innovation lifecycle management solutions. Its flagship product, Accolade, serves as an end-to-end platform for strategic planning, product development, and portfolio optimization, catering primarily to industries like aerospace, automotive, and consumer packaged goods. The company differentiates itself through deep domain expertise in stage-gate processes and capital expenditure management, offering both perpetual licenses and SaaS-based revenue models. Sopheon competes in a niche segment against larger PLM and PPM vendors, leveraging its focus on mid-market enterprises requiring tailored innovation workflows. Its hybrid delivery model—combining software, consulting, and managed services—creates recurring revenue streams while addressing complex client needs in regulated sectors. The firm’s ROI Blueprints further enhance value proposition by quantifying innovation investments, a critical capability for industrial clients facing margin pressures.

Revenue Profitability And Efficiency

Sopheon reported FY2022 revenue of £36.8M (GBp), reflecting its SaaS transition, but posted a net loss of £0.9M due to operational investments. Operating cash flow remained positive at £5.6M, indicating core business sustainability. Capital expenditures were modest at £0.4M, suggesting asset-light operations typical for software firms. The negative EPS of -8.28p underscores near-term profitability challenges amid growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative net income masks underlying earnings potential from its high-margin software business, evidenced by positive operating cash flow. With minimal debt (£0.5M) and £21.1M in cash reserves, Sopheon maintains flexibility to fund R&D and acquisitions. The capital-light model allows for scalable growth, though current ROIC appears subdued during its product transition phase.

Balance Sheet And Financial Health

Sopheon’s balance sheet remains robust with a net cash position of £20.6M, representing ~19% of market cap. Debt is negligible at 0.4% of total assets, providing ample liquidity. The £21.1M cash reserve could support 3+ years of operations at current burn rates, insulating against macroeconomic volatility in its target markets.

Growth Trends And Dividend Policy

While top-line growth was muted in FY2022, the SaaS transition may drive future ARR expansion. A nominal dividend of 3p/share signals capital return priorities secondary to reinvestment. Customer concentration in manufacturing sectors presents both cyclical risks and cross-selling opportunities as digital transformation accelerates in industrial verticals.

Valuation And Market Expectations

At a £106.6M market cap, the stock trades at ~2.9x revenue, below peers given transitional profitability. The low beta (0.44) suggests muted volatility expectations. Investors likely await clearer SaaS adoption metrics and margin recovery before rerating the business.

Strategic Advantages And Outlook

Sopheon’s deep vertical expertise and hybrid delivery model position it well for enterprise innovation spend tailwinds. Near-term execution risks include SaaS migration pace and competitive pressures from scaled PLM vendors. Long-term upside hinges on leveraging its cash reserves for strategic acquisitions or organic product expansion in adjacent workflow automation segments.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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