investorscraft@gmail.com

Intrinsic ValueApplied Graphene Materials plc (AGM.L)

Previous Close£5.25
Intrinsic Value
Upside potential
Previous Close
£5.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Applied Graphene Materials plc operates in the specialty chemicals sector, focusing on the development and commercialization of graphene-based solutions. The company produces reduced graphene oxide and graphene nanoplatelet dispersions, which are integrated into high-performance applications such as coatings, polymers, lubricants, and energy storage systems. Its technology targets industries demanding enhanced material properties, including automotive, aerospace, and industrial manufacturing. Despite being a pioneer in graphene applications, the company operates in a highly competitive and capital-intensive niche, where adoption rates and scalability remain key challenges. Applied Graphene Materials differentiates itself through proprietary dispersion techniques, enabling consistent performance in end products. However, the broader graphene market is still nascent, with significant R&D costs and regulatory hurdles influencing commercialization timelines. The company’s UK-centric operations limit its global footprint, though partnerships and licensing agreements could expand its reach in the future.

Revenue Profitability And Efficiency

In FY 2021, Applied Graphene Materials reported revenue of £123,000, reflecting minimal commercial traction amid ongoing R&D efforts. The company posted a net loss of £3.17 million, with an operating cash outflow of £2.56 million, underscoring its pre-revenue stage and heavy reliance on funding. Capital expenditures were modest at £218,000, suggesting a focus on conserving liquidity while advancing core technologies.

Earnings Power And Capital Efficiency

The diluted EPS of -5.63p highlights the company’s current lack of earnings power, typical of early-stage material science firms. Negative operating cash flow and high R&D intensity indicate that profitability remains distant, with capital efficiency constrained by the need for sustained investment in product development and market penetration.

Balance Sheet And Financial Health

The balance sheet shows £6.31 million in cash and equivalents, providing a near-term runway, while total debt is negligible at £74,000. This liquidity position supports continued operations, but recurring losses may necessitate additional fundraising. The absence of dividend payouts aligns with the company’s growth-focused strategy.

Growth Trends And Dividend Policy

Revenue growth remains nascent, with the company prioritizing technology validation over near-term sales. No dividends are paid, as retained earnings are reinvested into R&D and commercialization efforts. Long-term growth hinges on broader adoption of graphene in industrial applications and successful scaling of production capabilities.

Valuation And Market Expectations

With a market cap of £3.38 million, the stock reflects high risk and speculative demand for graphene-related innovations. The beta of 0.72 suggests moderate volatility relative to the market, though valuation metrics are skewed by the absence of meaningful earnings or revenue multiples.

Strategic Advantages And Outlook

Applied Graphene Materials’ proprietary dispersion technology provides a competitive edge, but commercialization risks persist. The outlook depends on securing industrial partnerships and demonstrating cost-effective performance benefits. Macro trends favoring advanced materials could drive demand, though execution and funding remain critical uncertainties.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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