investorscraft@gmail.com

Intrinsic ValueActual Experience plc (ACT.L)

Previous Close£0.45
Intrinsic Value
Upside potential
Previous Close
£0.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Actual Experience plc operates in the Information Technology Services sector, specializing in analytics-as-a-service for human experience management. The company’s core offering, Analytics Cloud, leverages proprietary algorithms to assess digital experience quality and supply chain diagnostics, providing actionable insights for enterprises. Its services include business impact assessments and continuous improvement programs, targeting optimization of digital workflows. Positioned as a niche player, Actual Experience serves clients in the UK and US, focusing on sectors where digital performance directly impacts business outcomes. The company differentiates itself through its ability to quantify digital experience quality, a critical need in an increasingly remote and digital-first economy. However, its market penetration remains limited compared to larger IT service providers, reflecting both its specialized focus and competitive challenges in scaling its solutions.

Revenue Profitability And Efficiency

For FY 2022, Actual Experience reported revenue of £1.18 million, reflecting its niche market focus. The company posted a net loss of £5.27 million, with diluted EPS at -£0.11, indicating ongoing challenges in achieving profitability. Operating cash flow was negative £4.50 million, exacerbated by capital expenditures of £0.78 million, underscoring significant cash burn as it invests in growth and product development.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue to profitability. High operating costs relative to revenue suggest scalability issues, though its analytics-as-a-service model could improve margins with higher adoption. Capital expenditures, while substantial, are directed toward enhancing its cloud-based platform, which may drive future efficiency if customer acquisition accelerates.

Balance Sheet And Financial Health

Actual Experience maintains a cash position of £2.87 million, providing a limited runway given its cash burn rate. Total debt stands at £0.60 million, representing a manageable liability. However, the lack of profitability and reliance on cash reserves raise concerns about long-term sustainability without additional funding or revenue growth.

Growth Trends And Dividend Policy

The company’s growth trajectory remains uncertain, with no dividend payments reflecting its reinvestment-focused strategy. Revenue growth will depend on expanding its client base and proving the ROI of its analytics solutions. The absence of dividends aligns with its early-stage profile and need to conserve capital.

Valuation And Market Expectations

With a market cap of approximately £0.98 million and a beta of 2.104, Actual Experience is viewed as a high-risk, high-volatility investment. The market appears skeptical of its path to profitability, pricing it as a speculative play on digital experience analytics adoption.

Strategic Advantages And Outlook

Actual Experience’s proprietary technology offers a unique value proposition in quantifying digital experience quality, a growing need in hybrid work environments. However, its outlook hinges on securing larger enterprise contracts and demonstrating scalable profitability. Execution risks remain high, and investor confidence will depend on tangible progress in reducing losses and expanding market share.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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