Last Update 26 Jan 26
AOM: Scalable Model And Decision Intelligence Will Support £100 Million ARR
Analysts have maintained their price target for ActiveOps at £3.17, citing only minor adjustments to assumptions around the discount rate, revenue growth, profit margin and future P/E as the basis for this consistent view.
What's in the News
- ActiveOps is holding an Analyst and Investor Day focused on how it uses Decision Intelligence to change how service operations are managed, providing more detail on its approach to serving enterprise customers. (Key Developments)
- The company plans to scale growth by deepening relationships with large enterprise clients across key verticals and by widening its reach through partners. (Key Developments)
- Management is accelerating R&D to add new capabilities that are intended to support further customer expansion. (Key Developments)
- ActiveOps highlights a focus on disciplined execution and operational leverage, using what it describes as a scalable model with an emphasis on sustainable, profitable growth. (Key Developments)
- The company has set a financial ambition to reach £100m in annual recurring revenue with a 25% EBITDA margin. (Key Developments)
Valuation Changes
- Consensus Analyst Price Target: Fair value estimate remains unchanged at £3.17 per share.
- Discount Rate: Adjusted slightly lower from 8.72% to 8.69%, implying only a minor change in the risk assumptions used in the model.
- Revenue Growth: Long term revenue growth assumption is effectively unchanged at 14.76%.
- Net Profit Margin: Profit margin expectation remains steady at about 6.54%.
- Future P/E: Forward P/E input is broadly stable, moving marginally from 79.20x to 79.14x.
Key Takeaways
- ActiveOps can capitalize on AI demand for decision intelligence tools and significant ARR growth potential from existing clients like Fidelity International.
- New sales hires and the transition to enhanced platforms suggest increased market reach and improved margins from upselling and cross-selling.
- Reliance on a major customer and direct sales alongside marketing expenditures pose revenue and scalability risks, impacting revenue stability and net margins.
Catalysts
About ActiveOps- Engages in the provision of hosted operations management software as a service solution to industries in Europe, the Middle East, India, Africa, North America, and Asia Pacific.
- ActiveOps is well-positioned to capitalize on the growing demand for AI-driven operational solutions, which could significantly drive revenue growth as organizations seek better decision intelligence tools.
- The company's land and expand strategy, particularly with high-profile clients like Fidelity International, indicates potential for substantial ARR growth within existing accounts, directly impacting revenue projections.
- Ongoing investments in new sales channel capacity, with 5 new sales hires and more expected, suggest a potential increase in market reach and customer acquisition, positively affecting future revenue.
- The transition to the new ControliQ platform and the upcoming Series 4 release enables ActiveOps to upsell and cross-sell enhanced products, likely improving net margins as these products carry higher gross margins.
- ActiveOps has identified significant untapped ARR potential from its existing customer base, estimated at £90 million, which could drive long-term revenue growth without needing extensive new customer acquisition efforts.
ActiveOps Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming ActiveOps's revenue will grow by 16.1% annually over the next 3 years.
- Analysts assume that profit margins will increase from 3.6% today to 5.2% in 3 years time.
- Analysts expect earnings to reach £2.5 million (and earnings per share of £0.02) by about September 2028, up from £1.1 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting £3.3 million in earnings, and the most bearish expecting £1.7 million.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 77.6x on those 2028 earnings, down from 118.9x today. This future PE is greater than the current PE for the GB Software industry at 37.6x.
- Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 8.62%, as per the Simply Wall St company report.
ActiveOps Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- ActiveOps' reliance on a single significant customer that has indicated a reduction in user base could impact ARR growth, highlighting potential risks to revenue stability.
- Notification from a significant customer about the reduction in user base implies potential vulnerability in customer retention, which might affect revenue and net margins.
- The direct sales model and limited current reliance on channel sales partners suggest potential scalability constraints, which could hinder revenue growth.
- Significant investments in marketing and R&D with varying margins in training implementation could strain net margins if additional revenue is not generated from these investments.
- Execution risk related to expanding sales and marketing capacity without directly correlating increased revenue immediately may temporarily impact earnings and net margins.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of £2.133 for ActiveOps based on their expectations of its future earnings growth, profit margins and other risk factors.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be £47.7 million, earnings will come to £2.5 million, and it would be trading on a PE ratio of 77.6x, assuming you use a discount rate of 8.6%.
- Given the current share price of £1.84, the analyst price target of £2.13 is 13.7% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
Have other thoughts on ActiveOps?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

