investorscraft@gmail.com

Intrinsic ValueBiome Technologies plc (BIOM.L)

Previous Close£0.75
Intrinsic Value
Upside potential
Previous Close
£0.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Biome Technologies plc operates in two distinct segments: bioplastics and radio frequency (RF) technology, positioning itself at the intersection of sustainability and advanced industrial solutions. The Bioplastics division focuses on producing biodegradable alternatives to conventional plastics, catering to industries such as packaging, food wraps, and molded products, aligning with global trends toward environmental responsibility. The RF Technologies division specializes in high-performance induction furnace systems and plastic welding equipment, serving niche markets like optical fiber manufacturing, nuclear, and medical sectors. Biome’s dual focus allows it to leverage growth in both sustainable materials and precision industrial applications, though its small scale relative to global competitors presents challenges in market penetration. The company’s expertise in bespoke solutions provides a competitive edge, but reliance on R&D and regulatory tailwinds for bioplastics introduces volatility.

Revenue Profitability And Efficiency

In FY 2023, Biome reported revenue of £6.98 million, reflecting its niche market focus, but posted a net loss of £1.56 million, underscoring ongoing profitability challenges. Operating cash flow was negative (£574,000), though capital expenditures were minimal (£10,000), suggesting constrained reinvestment capacity. The diluted EPS of -41p highlights persistent earnings pressure, likely tied to R&D costs and market expansion efforts in competitive segments.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate limited near-term earnings power, with capital efficiency hampered by its loss-making position. The absence of dividends aligns with its need to conserve cash for operational and growth initiatives. Biome’s beta of 2.313 signals high volatility, reflecting investor skepticism about its ability to stabilize profitability amid sector headwinds.

Balance Sheet And Financial Health

Biome’s balance sheet shows modest liquidity, with £599,000 in cash against £859,000 of total debt, implying a leveraged position. The thin cash cushion and negative operating cash flow raise concerns about financial flexibility, though its small debt load relative to equity (market cap: £3.87 million) mitigates near-term solvency risks.

Growth Trends And Dividend Policy

Growth is contingent on adoption of bioplastics and RF technology demand, but recent losses and negative cash flow suggest limited organic expansion capacity. The company has no dividend policy, prioritizing reinvestment, though profitability constraints may delay shareholder returns.

Valuation And Market Expectations

With a market cap of £3.87 million, Biome trades at a low revenue multiple, reflecting its unprofitability and high-risk profile. The elevated beta implies market expectations of continued volatility, likely tied to its reliance on niche, cyclical markets.

Strategic Advantages And Outlook

Biome’s expertise in sustainable materials and specialized RF systems offers long-term potential, but execution risks and funding needs cloud the outlook. Success hinges on scaling bioplastics adoption and securing higher-margin RF contracts, though macroeconomic and competitive pressures remain key hurdles.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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