As of May 23, 2025, Blue Prism Group PLC has a Discounted Cash Flow (DCF) derived fair value of $0.00 per share. With the current market price at $0.00, this represents a potential upside of -632.4%.
| Key Metrics | Value |
|---|---|
| DCF Fair Value (5-year) | $0.00 |
| DCF Fair Value (10-year) | $0.00 |
| Potential Upside (5-year) | -336.8% |
| Potential Upside (10-year) | -632.4% |
| Discount Rate (WACC) | 6.7% - 9.6% |
Revenue is projected to grow from $167 million in 10-2021 to $2039 million by 10-2031, representing a compound annual growth rate of approximately 28.4%.
| Fiscal Year | Revenue (USD millions) | Growth |
|---|---|---|
| 10-2021 | 167 | 18% |
| 10-2022 | 207 | 24% |
| 10-2023 | 243 | 18% |
| 10-2024 | 356 | 46% |
| 10-2025 | 494 | 39% |
| 10-2026 | 647 | 31% |
| 10-2027 | 834 | 29% |
| 10-2028 | 1068 | 28% |
| 10-2029 | 1337 | 25% |
| 10-2030 | 1656 | 24% |
| 10-2031 | 2039 | 23% |
Net profit margin is expected to improve from -31% in 10-2021 to -24% by 10-2031, driven by operational efficiency and economies of scale.
| Fiscal Year | Net Profit (USD millions) | Profit Margin |
|---|---|---|
| 10-2021 | (51) | -31% |
| 10-2022 | (59) | -28% |
| 10-2023 | (67) | -27% |
| 10-2024 | (95) | -27% |
| 10-2025 | (127) | -26% |
| 10-2026 | (161) | -25% |
| 10-2027 | (206) | -25% |
| 10-2028 | (263) | -25% |
| 10-2029 | (327) | -24% |
| 10-2030 | (403) | -24% |
| 10-2031 | (493) | -24% |
with a 5-year average of $2 million. Projected CapEx is expected to maintain at approximately 2% of revenue.
Depreciation is based on an average useful life of 5 years for capital assets.
| Fiscal Year | D&A (USD millions) |
|---|---|
| 10-2022 | 2 |
| 10-2023 | 3 |
| 10-2024 | 4 |
| 10-2025 | 6 |
| 10-2026 | 8 |
| 10-2027 | 11 |
Net working capital is expected to increase gradually, with projected changes affecting free cash flow.
| Components | Average Days |
|---|---|
| Days Receivables | 113 |
| Days Inventory | 0 |
| Days Payables | 163 |
| Fiscal Year | EBITDA | Tax | CapEx | Change in NWC | FCF |
|---|---|---|---|---|---|
| 2022 | (52) | (1) | 4 | 5 | (60) |
| 2023 | (58) | (1) | 5 | 11 | (73) |
| 2024 | (83) | (2) | 7 | 28 | (117) |
| 2025 | (110) | (3) | 10 | 33 | (151) |
| 2026 | (138) | (3) | 13 | 40 | (188) |
| Valuation Method | Fair Price (USD) | Potential Upside |
|---|---|---|
| 5-Year DCF (Growth) | 0.00 | -336.8% |
| 10-Year DCF (Growth) | 0.00 | -632.4% |
| 5-Year DCF (EBITDA) | 0.00 | NaN% |
| 10-Year DCF (EBITDA) | 0.00 | NaN% |
Is Blue Prism Group PLC (PRSM.L) a buy or a sell? Blue Prism Group PLC is definitely a sell. Based on our DCF analysis, Blue Prism Group PLC (PRSM.L) appears to be overvalued with upside potential of -632.4%. The company's strong projected growth in revenue and profitability, coupled with consistent capital expenditure, supports our positive outlook on its intrinsic value.
Key investment drivers include:
Investors should consider reducing exposure at the current market price of $0.00.