investorscraft@gmail.com

Intrinsic ValueWANdisco plc (WAND.L)

Previous Close£63.60
Intrinsic Value
Upside potential
Previous Close
£63.60

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

WANdisco plc operates in the competitive software-as-a-service (SaaS) sector, specializing in data activation and cloud migration solutions. The company’s flagship product, the WANdisco Data Activation Platform, addresses critical enterprise needs by enabling seamless migration of Hadoop and IoT data to cloud environments, supporting AI and machine learning workflows. Its offerings, including Data Migrator for Azure and Edge to Cloud, cater to organizations transitioning to modern cloud infrastructures. WANdisco differentiates itself through proprietary live data replication technology, ensuring zero downtime during migrations—a key advantage in industries where data continuity is paramount. The company primarily serves large enterprises in North America and Europe, positioning itself as a niche player in the cloud data management space. Despite strong technological differentiation, WANdisco faces intense competition from established cloud providers and specialized data integration vendors, requiring sustained innovation to maintain its market position.

Revenue Profitability And Efficiency

In FY 2022, WANdisco reported revenue of £9.7 million, reflecting its focus on enterprise cloud migration solutions. However, the company recorded a net loss of £28.2 million, driven by high operating expenses, including R&D and sales investments. Operating cash flow was negative £27.5 million, underscoring the capital-intensive nature of its growth strategy. Capital expenditures remained modest at £0.2 million, indicating a lean asset-light model typical of SaaS businesses.

Earnings Power And Capital Efficiency

WANdisco’s diluted EPS of -45p highlights its current lack of profitability, as the company prioritizes scaling its platform over near-term earnings. The negative operating cash flow suggests significant reinvestment is required to capture market share. Capital efficiency metrics are constrained by high customer acquisition costs and prolonged sales cycles typical of enterprise software, though recurring revenue potential could improve margins over time.

Balance Sheet And Financial Health

As of December 2022, WANdisco held £19.1 million in cash and equivalents, providing a liquidity buffer against ongoing losses. Total debt stood at £1.2 million, indicating minimal leverage. The balance sheet remains relatively clean, but sustained cash burn raises questions about long-term solvency without additional funding or accelerated revenue growth.

Growth Trends And Dividend Policy

WANdisco’s growth is tied to enterprise cloud adoption, but FY 2022 revenue suggests slower traction than anticipated. The company does not pay dividends, reinvesting all resources into product development and market expansion. Future growth hinges on broader cloud migration trends and competitive differentiation in a crowded SaaS landscape.

Valuation And Market Expectations

With a market cap of £75.7 million, WANdisco trades at a significant premium to its revenue, reflecting investor optimism about its technology’s long-term potential. The low beta (0.57) suggests relative insulation from market volatility, though execution risks remain high given its unprofitability and cash burn.

Strategic Advantages And Outlook

WANdisco’s proprietary data replication technology provides a defensible niche in cloud migration, but scalability challenges persist. The outlook depends on converting pipeline opportunities into recurring revenue streams while managing cash reserves prudently. Partnerships with hyperscalers like Azure could amplify growth, but competition and macroeconomic headwinds pose risks.

Sources

Company filings, London Stock Exchange disclosures

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