investorscraft@gmail.com

Intrinsic ValueANGLE plc (AGL.L)

Previous Close£1.10
Intrinsic Value
Upside potential
Previous Close
£1.10

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

ANGLE plc is a UK-based medical diagnostics company specializing in innovative cancer detection technologies. Its flagship product, the Parsortix system, isolates circulating tumor cells (CTCs) from blood samples, offering a non-invasive alternative to traditional biopsies for metastatic breast cancer patients. The company also develops the HyCEAD platform, enabling multiplex biomarker analysis for DNA, RNA, and protein detection. Operating in the competitive medical diagnostics sector, ANGLE targets both clinical and research markets with its liquid biopsy solutions. The company differentiates itself through its proprietary microfluidic technology, which aims to improve early cancer detection and monitoring. Despite being a small-cap player, ANGLE has carved a niche in precision oncology diagnostics, collaborating with academic institutions and pharmaceutical firms to validate its platforms. The growing demand for minimally invasive cancer diagnostics presents significant growth opportunities, though the company faces challenges in scaling commercialization and achieving widespread clinical adoption.

Revenue Profitability And Efficiency

ANGLE reported revenue of £2.2 million (GBp 218.6 million) for FY 2023, reflecting its early-stage commercialization efforts. The company posted a net loss of £20.1 million (GBp -201.3 million), with negative operating cash flow of £14.5 million (GBp -144.6 million), indicating ongoing investment in R&D and market penetration. Capital expenditures were modest at £0.6 million (GBp -6.1 million), suggesting a focus on operational efficiency amid growth initiatives.

Earnings Power And Capital Efficiency

The company's diluted EPS of -7.73p underscores its pre-profitability status, typical of a clinical-stage diagnostics firm. ANGLE's capital efficiency is constrained by high R&D costs relative to revenue, though its technology pipeline could drive future earnings power if successfully commercialized. The lack of dividend payments aligns with its growth-focused reinvestment strategy.

Balance Sheet And Financial Health

ANGLE maintains £16.2 million (GBp 162.2 million) in cash and equivalents against £4.6 million (GBp 45.5 million) of total debt, providing a runway for operations. The balance sheet reflects a clinical-stage biotech profile, with liquidity dependent on future financing rounds or commercialization success. The modest debt level suggests manageable leverage, but continued losses may necessitate additional capital raises.

Growth Trends And Dividend Policy

As an emerging player in liquid biopsy, ANGLE's growth hinges on clinical validation and adoption of its Parsortix system. The company has no dividend policy, reinvesting all resources into platform development and commercialization. Market expansion depends on regulatory approvals and partnerships to drive scale in the precision oncology diagnostics space.

Valuation And Market Expectations

With a market cap of £33.9 million (GBp 338.6 million), ANGLE trades at a significant revenue multiple, reflecting investor expectations for future growth in liquid biopsy adoption. The low beta of 0.08 suggests limited correlation with broader market movements, characteristic of a specialized healthcare stock with binary growth prospects.

Strategic Advantages And Outlook

ANGLE's microfluidics expertise and first-mover advantage in CTC isolation position it well in the evolving liquid biopsy market. Near-term challenges include achieving clinical utility validation and scaling manufacturing. Long-term success depends on securing regulatory clearances, reimbursement pathways, and demonstrating improved patient outcomes versus existing diagnostic methods.

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