investorscraft@gmail.com

Intrinsic ValueBidstack Group Plc (BIDS.L)

Previous Close£0.23
Intrinsic Value
Upside potential
Previous Close
£0.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bidstack Group Plc operates as a specialized advertising technology company focused on the video games industry, offering dynamic and automated native in-game advertising solutions across mobile, PC, and console platforms. The company's core revenue model is built on programmatic ad placements, leveraging its proprietary AdConsole analytics platform to provide real-time insights and targeted ad delivery for brands, agencies, and game developers. By integrating non-intrusive ads directly into gameplay environments, Bidstack addresses a growing niche in the digital advertising market, capitalizing on the expanding global gaming audience. The company positions itself as a bridge between advertisers seeking engaged audiences and game developers looking for monetization opportunities without disrupting user experience. Its technology differentiates through seamless ad integration, data-driven targeting, and cross-platform compatibility, making it a notable player in the in-game advertising sector. While still scaling, Bidstack competes with larger ad-tech firms by focusing exclusively on gaming, a high-growth segment with increasing advertiser demand for immersive digital placements.

Revenue Profitability And Efficiency

In FY 2022, Bidstack reported revenue of £5.27 million (GBp 5267155), reflecting its early-stage growth in the in-game advertising market. However, the company posted a net loss of £7.69 million (GBp -7686186), with negative operating cash flow of £7.48 million (GBp -7480424), indicating significant investment in platform development and market expansion. Capital expenditures of £0.63 million (GBp -627091) suggest ongoing technological enhancements.

Earnings Power And Capital Efficiency

The company's diluted EPS of -0.0062 GBp underscores its pre-profitability phase, with losses driven by operational scaling costs. Negative cash flow from operations highlights the capital-intensive nature of its growth strategy, though its £8.66 million (GBp 8662039) cash reserve provides near-term runway. The minimal debt of £0.004 million (GBp 4160) suggests reliance on equity financing.

Balance Sheet And Financial Health

Bidstack maintains a strong liquidity position with £8.66 million (GBp 8662039) in cash and equivalents, supporting its growth initiatives. With negligible debt and no dividend obligations, the balance sheet reflects a typical early-stage tech company profile, prioritizing reinvestment over leverage. The £7.69 million (GBp -7686186) net loss indicates ongoing burn rate, necessitating future funding rounds or revenue acceleration to sustain operations.

Growth Trends And Dividend Policy

Revenue growth potential is tied to adoption of in-game advertising, a nascent but rapidly expanding market. The company has no dividend policy, retaining all capital for expansion. Share count of 1.24 billion indicates prior equity raises to fund operations, with future dilution risk if losses persist. The lack of historical profitability trends makes near-term projections challenging.

Valuation And Market Expectations

At a market cap of £29.27 million (GBp 2926935), Bidstack trades at approximately 5.6x trailing revenue, reflecting investor optimism about its niche positioning in gaming ad-tech. The beta of 1.137 suggests higher volatility versus the broader market, consistent with its growth-stage profile and sector exposure. Valuation appears to factor in long-term market expansion rather than near-term earnings.

Strategic Advantages And Outlook

Bidstack's first-mover advantage in programmatic in-game advertising provides differentiation, though execution risk remains high given competition and market nascency. Success hinges on broader advertiser adoption of gaming placements and partnerships with major game studios. The outlook depends on achieving scale to offset fixed technology costs, with the global gaming ad market's growth offering a substantial opportunity if captured effectively.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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