investorscraft@gmail.com

Intrinsic Value888 Holdings plc (888.L)

Previous Close£85.40
Intrinsic Value
Upside potential
Previous Close
£85.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

888 Holdings plc is a leading global online betting and gaming company, operating through its Business to Customer (B2C) and Business to Business (B2B) segments. The company offers a diverse portfolio of virtual gaming services, including casino, poker, sports betting, and bingo, powered by its proprietary software solutions. Its revenue model is driven by user engagement across these verticals, supplemented by payment services, customer support, and licensing agreements. 888 operates in key markets such as the UK, Italy, Europe, the Middle East, Africa, and the Americas, positioning itself as a mid-tier player in the highly competitive online gambling sector. The company’s multi-brand strategy and focus on regulated markets provide resilience against industry volatility, though it faces stiff competition from larger rivals like Flutter Entertainment and Entain. Regulatory scrutiny and market consolidation remain critical challenges, but 888’s established technology stack and diversified offerings underpin its niche appeal.

Revenue Profitability And Efficiency

In FY 2023, 888 reported revenue of £1.71 billion (GBp), reflecting its scale in online gaming, but net income stood at a loss of £56.4 million due to operational and regulatory headwinds. Operating cash flow of £151.4 million indicates underlying cash generation, though capital expenditures of £70.3 million suggest ongoing investments in technology and market expansion. The diluted EPS of -0.13 GBp underscores profitability challenges.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight pressure on earnings power, likely tied to integration costs and regulatory compliance. Operating cash flow remains a positive signal, but high total debt of £1.75 billion raises concerns about leverage. Capital efficiency is strained, with reinvestment needs competing against debt servicing obligations.

Balance Sheet And Financial Health

888’s balance sheet shows £256.2 million in cash and equivalents, providing liquidity, but total debt of £1.75 billion results in a leveraged position. The absence of dividends aligns with prioritization of debt management and growth funding. Financial health is moderate, with liquidity cushioning near-term risks but leverage requiring careful monitoring.

Growth Trends And Dividend Policy

Revenue growth is tempered by profitability challenges, with no dividend payouts in FY 2023 as the company focuses on debt reduction and operational turnaround. Expansion into regulated markets and product diversification are key growth levers, though regulatory hurdles may slow momentum. The zero-dividend policy reflects a conservative approach to capital allocation.

Valuation And Market Expectations

With a market cap of £383.5 million (GBp) and a beta of 0.965, 888 trades with moderate volatility relative to the market. Investors likely price in regulatory risks and turnaround potential, with valuation reflecting skepticism about near-term earnings recovery. The high debt load remains a overhang on equity value.

Strategic Advantages And Outlook

888’s proprietary technology and multi-brand strategy offer competitive differentiation, but execution risks persist. Regulatory compliance and debt management are critical to stabilizing profitability. The outlook hinges on successful market execution and cost discipline, with long-term potential tied to global online gambling growth.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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