investorscraft@gmail.com

Intrinsic ValueBango PLC (BGO.L)

Previous Close£87.50
Intrinsic Value
Upside potential
Previous Close
£87.50

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

Bango PLC operates in the software infrastructure sector, specializing in technology that facilitates the marketing and sale of products and services to mobile users. Its core offerings include Bango Marketplace, which connects app marketers with targeted audiences, and Bango Payments, a platform linking online merchants and app stores to approximately 3 billion users globally. The company also provides Bango Resale, a bundling solution, and Bango Boost+, a growth program aimed at enhancing customer acquisition and revenue. Bango serves diverse industries, including retail, telecom, and app development, positioning itself as a critical enabler of digital commerce. With operations spanning the UK, EU, US, Canada, and other international markets, Bango leverages its proprietary technology to drive monetization for partners. The company’s focus on scalable, payment-centric solutions places it in a competitive niche within the broader fintech and mobile commerce ecosystem. Its ability to aggregate global payment methods and optimize user acquisition strategies underscores its value proposition in a rapidly evolving digital economy.

Revenue Profitability And Efficiency

Bango reported revenue of £46.1 million for FY 2023, reflecting its ability to monetize its technology platform. However, the company posted a net loss of £8.8 million, indicating ongoing investments in growth and operational scalability. Operating cash flow was positive at £1.6 million, though capital expenditures of £14.4 million suggest significant reinvestment in technology and infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -9.26p highlights current earnings challenges, likely tied to expansion costs and competitive pressures. The company’s capital efficiency is under scrutiny given its negative net income, though its revenue growth potential in mobile payments and digital commerce could improve returns over time.

Balance Sheet And Financial Health

Bango’s balance sheet shows £3.7 million in cash and equivalents against £10.5 million in total debt, indicating moderate liquidity constraints. The debt level, while manageable, warrants monitoring given the company’s loss-making position and ongoing capital needs for technology development.

Growth Trends And Dividend Policy

Bango’s growth is driven by its expanding payment and marketplace solutions, though profitability remains elusive. The company does not pay dividends, reinvesting cash flows into business development and market expansion to capture long-term opportunities in digital commerce.

Valuation And Market Expectations

With a market cap of £66.1 million, Bango trades at a revenue multiple reflective of its growth potential but also its current lack of profitability. Investors appear to weigh its niche positioning in mobile payments against execution risks and competitive dynamics in fintech.

Strategic Advantages And Outlook

Bango’s strategic edge lies in its global payment integrations and audience-targeting capabilities, which are critical for app monetization. The outlook hinges on scaling its platform efficiently, improving margins, and capitalizing on the shift toward digital and mobile-first commerce. Success will depend on execution and maintaining technological relevance 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