investorscraft@gmail.com

Intrinsic ValueB90 Holdings PLC (B90.L)

Previous Close£3.55
Intrinsic Value
Upside potential
Previous Close
£3.55

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

B90 Holdings PLC operates in the competitive online gambling sector, focusing on Sportsbook and casino products through its Bet90.com platform. The company serves markets in the British Virgin Islands and Malta, leveraging its regulatory presence to offer betting and gaming services. Beyond core gambling operations, B90 provides marketing and player acquisition services, including the operation of tippen4you.com, a niche platform catering to specific betting audiences. The company’s revenue model hinges on player engagement, with monetization driven by wagering activities and affiliate marketing. Positioned as a smaller player in the global online gambling industry, B90 competes with larger, more established operators by targeting specific regional markets and leveraging cost-efficient digital marketing strategies. Its rebranding from Veltyco Group PLC in 2020 reflects a strategic shift toward consolidating its gaming-focused identity, though its market share remains modest compared to industry leaders. The company’s dual focus on proprietary platforms and third-party marketing services provides diversification but also exposes it to regulatory risks inherent in the gambling sector.

Revenue Profitability And Efficiency

B90 Holdings reported revenue of 3.03 million GBp for FY 2023, reflecting its niche market presence. However, the company posted a net loss of 5.47 million GBp, underscoring challenges in achieving profitability. Operating cash flow was negative at 4.03 million GBp, indicating significant cash burn, while capital expenditures were negligible. These metrics highlight inefficiencies in scaling operations profitably amid competitive pressures.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0168 GBp signals weak earnings power, compounded by negative operating cash flow. With no debt, B90’s capital structure is lean, but its inability to generate positive cash flows raises concerns about long-term sustainability. The absence of capital expenditures suggests limited reinvestment, potentially constraining growth opportunities in a rapidly evolving industry.

Balance Sheet And Financial Health

B90’s balance sheet shows cash and equivalents of 829,116 GBp, providing limited liquidity against annual operating losses. Total debt is negligible, reducing financial risk, but the company’s equity base is eroded by persistent losses. The lack of leverage offers flexibility, but recurring cash outflows may necessitate additional funding to sustain operations.

Growth Trends And Dividend Policy

Revenue growth trends are unclear due to the company’s small scale and operational challenges. B90 does not pay dividends, aligning with its focus on preserving capital amid losses. The absence of a dividend policy reflects its early-stage financial profile and prioritization of operational turnaround over shareholder returns.

Valuation And Market Expectations

With a market cap of 8.16 million GBp and a beta of 0.351, B90 is a micro-cap stock with low systematic risk. The negative earnings and cash flows suggest the market assigns minimal growth expectations, likely valuing the company based on speculative potential rather than current fundamentals.

Strategic Advantages And Outlook

B90’s strategic advantages lie in its regional focus and diversified service offerings, but its outlook is clouded by profitability challenges. Regulatory headwinds and intense competition pose risks, while its lean structure provides agility. Success hinges on improving monetization and cost management, but without significant operational improvements, the company may struggle to gain traction in a crowded market.

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