investorscraft@gmail.com

Intrinsic ValueAferian Plc (AFRN.L)

Previous Close£1.75
Intrinsic Value
Upside potential
Previous Close
£1.75

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

Aferian Plc operates as a B2B video streaming solutions provider, delivering end-to-end IP-based video experiences globally. The company serves content owners, broadcasters, and Pay TV operators with a comprehensive suite of products, including streaming devices, online video solutions, and proprietary software for device management. Its core revenue model hinges on licensing, support services, and the sale of hardware-software bundles, positioning it as a niche player in the competitive broadcasting and streaming technology sector. Aferian differentiates itself through its integrated platform, which combines hardware, software, and services, catering to clients seeking scalable, white-label solutions. The company’s rebranding from Amino Technologies in 2021 reflects its strategic shift toward a more diversified streaming ecosystem. However, its market position remains challenged by larger competitors and rapid technological evolution in the over-the-top (OTT) and IPTV markets. The company’s Cambridge headquarters underscores its focus on innovation, though its ability to scale profitably in a capital-intensive industry remains under scrutiny.

Revenue Profitability And Efficiency

Aferian reported revenue of £26.3 million for the period, but its net income stood at a loss of £13.96 million, reflecting operational challenges. The negative operating cash flow of £2.08 million and minimal capital expenditures (£12,000) suggest constrained liquidity and limited reinvestment in growth. The diluted EPS of -0.13 further underscores profitability struggles, likely tied to competitive pressures or high fixed costs in its B2B model.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak capital efficiency, with its streaming solutions yet to achieve scalable profitability. The absence of dividend payouts aligns with its focus on preserving cash, though the £16.04 million debt load raises concerns about leverage and interest coverage, particularly given its current earnings trajectory.

Balance Sheet And Financial Health

Aferian’s balance sheet shows £2.27 million in cash against £16.04 million in total debt, highlighting liquidity risks. The debt-to-equity ratio appears elevated, though precise equity figures are unavailable. The lack of dividend distributions and negative cash flow further signal financial strain, necessitating close monitoring of refinancing capabilities or potential equity raises.

Growth Trends And Dividend Policy

Growth prospects hinge on adoption of its streaming platform, but recent losses and stagnant capex suggest muted near-term expansion. The company has suspended dividends, prioritizing debt management and operational turnaround. Its ability to capitalize on the global shift to IP-based video delivery will be critical to reversing its negative earnings trend.

Valuation And Market Expectations

With a market cap of £4.23 million and a beta of 0.034, Aferian is viewed as a high-risk, low-correlation investment. The steep losses and debt burden likely weigh on valuation multiples, with investors pricing in significant uncertainty around its path to profitability in a crowded market.

Strategic Advantages And Outlook

Aferian’s integrated streaming platform offers a differentiated value proposition, but execution risks persist. The company must streamline costs, secure larger client contracts, or explore strategic partnerships to stabilize its financial position. Long-term success depends on its ability to innovate and capture share in the evolving OTT and Pay TV ecosystems.

Sources

Company filings, London Stock Exchange disclosures

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