investorscraft@gmail.com

Intrinsic ValueThe Sage Group plc (SGE.L)

Previous Close£957.40
Intrinsic Value
Upside potential
Previous Close
£957.40

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

The Sage Group plc is a leading provider of cloud-native and hybrid technology solutions tailored for small and medium-sized businesses (SMBs) across North America, Northern Europe, and international markets. The company specializes in accounting, financial management, HR, and payroll software, with flagship products like Sage Intacct, Sage People, and Sage X3. These solutions enable SMBs to streamline operations, enhance financial visibility, and improve workforce management. Sage operates in the highly competitive enterprise software sector, where it differentiates itself through deep domain expertise, scalable cloud infrastructure, and a strong focus on customer-centric innovation. Its hybrid deployment model caters to businesses transitioning from legacy systems to cloud-based solutions, providing flexibility and continuity. With a well-established brand and a global footprint, Sage holds a resilient market position, supported by recurring revenue streams from subscription-based services and a loyal customer base.

Revenue Profitability And Efficiency

Sage reported revenue of £2.33 billion (GBp) for the latest fiscal period, with net income of £323 million, reflecting a steady profitability margin. The company’s operating cash flow stood at £491 million, indicating strong cash generation capabilities. Capital expenditures were modest at £19 million, suggesting efficient reinvestment strategies. These metrics underscore Sage’s ability to convert revenue into sustainable earnings while maintaining cost discipline.

Earnings Power And Capital Efficiency

Diluted EPS of 0.32 (GBp) highlights Sage’s earnings power, supported by a recurring revenue model that enhances predictability. The company’s capital efficiency is evident in its ability to generate robust operating cash flow relative to its capital expenditures. This efficiency allows Sage to fund growth initiatives while maintaining financial flexibility.

Balance Sheet And Financial Health

Sage maintains a solid balance sheet with £508 million in cash and equivalents, providing liquidity for strategic investments. Total debt of £1.25 billion is manageable given the company’s cash flow generation and market capitalization. The financial structure appears stable, with sufficient liquidity to meet obligations and pursue growth opportunities.

Growth Trends And Dividend Policy

Sage demonstrates consistent growth through its subscription-based model, with a focus on expanding its cloud-native offerings. The company’s dividend policy remains shareholder-friendly, with a dividend per share of 20.45 (GBp), reflecting a commitment to returning capital while reinvesting in innovation and market expansion.

Valuation And Market Expectations

With a market capitalization of approximately £12.04 billion, Sage trades at a valuation reflective of its stable earnings and growth prospects. The low beta of 0.397 suggests relative resilience to market volatility, aligning with investor expectations for steady performance in the enterprise software sector.

Strategic Advantages And Outlook

Sage’s strategic advantages lie in its deep industry expertise, scalable cloud solutions, and strong customer relationships. The outlook remains positive, driven by increasing demand for digital transformation among SMBs. Continued investment in product innovation and geographic expansion positions Sage to capitalize on long-term growth opportunities in the global software market.

Sources

Company filings, market data

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