investorscraft@gmail.com

Intrinsic ValueAdams Plc (ADA.L)

Previous Close£3.50
Intrinsic Value
Upside potential
Previous Close
£3.50

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

Adams Plc operates as a venture capital fund specializing in early-stage investments, primarily targeting the biotechnology, life sciences, and technology sectors. The firm adopts a flexible investment approach, considering opportunities across various industries while focusing on small and medium-sized enterprises (SMEs) in the UK and Europe, though it remains open to global prospects. Its portfolio includes both public and private companies, with equity stakes ranging from minority to majority positions. The fund's strategy emphasizes high-growth potential, leveraging its expertise to identify disruptive innovations in niche markets. Adams Plc differentiates itself through a hands-on approach, providing not just capital but also strategic guidance to its investees. Despite operating in a competitive venture capital landscape, the firm maintains a selective investment criteria, aiming to balance risk with long-term value creation. Its sector focus aligns with broader macroeconomic trends favoring biotech and tech innovation, positioning it to capitalize on emerging opportunities in these high-growth industries.

Revenue Profitability And Efficiency

In FY 2024, Adams Plc reported revenue of £670,000 (GBp), but posted a net loss of £1,270,000 (GBp), reflecting the inherent volatility of early-stage venture investing. The negative operating cash flow of £1,390,000 (GBp) suggests ongoing investment activities outweighing current returns, typical for a VC firm in its growth phase. With no capital expenditures reported, all cash outflows appear directed towards portfolio investments and operations.

Earnings Power And Capital Efficiency

The diluted EPS of -0.0009 GBp underscores the challenges of generating immediate earnings from early-stage investments. The absence of debt indicates reliance on equity financing, while the £87,000 (GBp) cash position provides limited liquidity for new investments without additional fundraising. The firm's capital efficiency metrics will likely remain subdued until portfolio companies mature or achieve exits.

Balance Sheet And Financial Health

Adams Plc maintains a clean balance sheet with no debt and £87,000 (GBp) in cash equivalents. The debt-free structure reduces financial risk but may limit investment capacity. With a market capitalization of £5,105,065 (GBp), the firm's valuation primarily reflects its portfolio potential rather than current financial metrics. The absence of dividend payments aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

As a venture capital firm, Adams Plc prioritizes capital appreciation over current income, evidenced by its zero dividend policy. Growth prospects depend heavily on portfolio company performance and successful exits. The firm's £5.1 million market cap suggests modest expectations from investors, with the low beta of 0.08 indicating limited correlation to broader market movements.

Valuation And Market Expectations

The market appears to value Adams Plc at a premium to its cash position, reflecting expectations for future portfolio realizations. The low trading beta suggests investors view the firm as a specialized play rather than a proxy for the broader financial sector. Valuation metrics remain challenging to assess given the early-stage nature of its investments and lack of current profitability.

Strategic Advantages And Outlook

Adams Plc's focused sector expertise and flexible investment approach position it to identify high-potential opportunities in biotech and tech. However, its small scale may limit access to premier deals. Success will depend on its ability to nurture portfolio companies and secure profitable exits. The outlook remains speculative, contingent on both investment selection and broader market conditions for early-stage companies.

Sources

Company filings, London Stock Exchange data

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