investorscraft@gmail.com

Intrinsic ValuePharol, SGPS S.A. (0FQ8.L)

Previous Close£0.07
Intrinsic Value
Upside potential
Previous Close
£0.07

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

Pharol, SGPS S.A. operates as an investment holding company with a strategic focus on the telecommunications sector, primarily through its stake in Oi, S.A., a leading provider of fiber-to-the-home (FTTH) services in Brazil. The company’s revenue model is indirect, deriving value from its equity investment rather than direct operations, positioning it as a financial stakeholder in Brazil’s competitive telecom market. Historically rooted in Portugal Telecom, Pharol has pivoted to a leaner structure post-rebranding, leveraging its legacy expertise while navigating regulatory and market shifts in Latin America. The Brazilian telecom sector, where Oi operates, is characterized by high competition among major players like Vivo and Claro, with growth driven by broadband penetration and digital transformation. Pharol’s market position is inherently tied to Oi’s performance, which faces challenges in capitalizing on Brazil’s fiber expansion amid debt restructuring and operational turnaround efforts.

Revenue Profitability And Efficiency

Pharol reports no direct revenue, reflecting its role as an investment vehicle, but recorded a net income of €24.2 million in the period, likely from dividends or valuation adjustments in its Oi stake. Negative operating cash flow (€-1.7 million) and minimal capital expenditures (€-21,849) underscore its passive financial role, with efficiency metrics largely irrelevant given the holding structure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.0295 suggests modest earnings power relative to its outstanding shares (~821.8 million). Capital efficiency is difficult to assess due to the absence of operational assets, though its €15.9 million cash position and negligible debt (€7,447) indicate a low-risk balance sheet supporting its investment focus.

Balance Sheet And Financial Health

Pharol maintains a robust liquidity position with €15.9 million in cash and equivalents against minimal debt, reflecting a conservative financial strategy. The lack of leverage and stable equity base (evidenced by a market cap of ~€46.4 million) suggests strong solvency, though its financial health is indirectly exposed to Oi’s operational risks in Brazil.

Growth Trends And Dividend Policy

Growth is contingent on Oi’s performance in Brazil’s fiber market, with no recent dividend payouts (€0 per share) signaling a retention strategy. The absence of revenue trends or capex highlights Pharol’s reliance on investment appreciation rather than organic expansion.

Valuation And Market Expectations

The market cap of ~€46.4 million and beta of 0.782 imply moderate investor confidence with lower volatility than the broader market. Valuation metrics are skewed by the holding structure, with earnings multiples less informative than potential upside from Oi’s turnaround.

Strategic Advantages And Outlook

Pharol’s primary advantage lies in its stake in Oi, offering exposure to Brazil’s telecom growth without operational overhead. However, its outlook is tied to Oi’s ability to execute its restructuring and capitalize on fiber demand. Regulatory hurdles and competitive intensity in Brazil remain key risks.

Sources

Company description, financial data from disclosed filings (likely 20-F or equivalent), market data from LSE.

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