investorscraft@gmail.com

Intrinsic ValueBlackbird plc (BIRD.L)

Previous Close£2.20
Intrinsic Value
Upside potential
Previous Close
£2.20

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

Blackbird plc operates in the competitive cloud-based video editing and publishing software sector, offering a specialized platform that enables remote video production workflows. The company serves diverse industries, including news, sports, and entertainment, leveraging its proprietary technology to facilitate real-time collaboration and editing without the need for high-end hardware. Blackbird differentiates itself through its lightweight, browser-based solution, which appeals to media companies seeking cost-efficient and scalable alternatives to traditional editing suites. The platform’s ability to handle high-resolution content with low latency positions it as a niche player in the growing cloud video production market. While larger competitors dominate the broader creative software space, Blackbird’s focus on professional media workflows provides a defensible market position, particularly in live and fast-turnaround production environments. The company’s international presence, spanning the UK, Europe, and North America, underscores its ambition to capture global demand for cloud-native video tools.

Revenue Profitability And Efficiency

Blackbird reported revenue of £1.61 million for the period, reflecting its early-stage growth trajectory in a capital-intensive industry. The company’s net loss of £2.35 million and negative operating cash flow of £2.40 million highlight ongoing investment in platform development and market expansion. Capital expenditures remained modest at £20.7k, suggesting a lean operational model focused on software scalability rather than physical infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -0.61p underscores the company’s current lack of earnings power, typical of a growth-focused SaaS business in its investment phase. With no debt and £3.16 million in cash reserves, Blackbird maintains a clean balance sheet, allowing flexibility to fund operations and strategic initiatives without near-term liquidity pressures.

Balance Sheet And Financial Health

Blackbird’s financial position is characterized by a debt-free structure and £3.16 million in cash equivalents, providing a runway to support continued R&D and customer acquisition. The absence of leverage and negative equity due to accumulated deficits reflects the company’s early-stage status, with financial health contingent on future revenue scaling and cost management.

Growth Trends And Dividend Policy

As a growth-oriented technology firm, Blackbird retains all earnings for reinvestment, with no dividend payments. The company’s focus remains on expanding its cloud video platform’s adoption across media verticals, though top-line growth must accelerate to justify current market expectations. The lack of historical profitability trends makes near-term performance benchmarks challenging to establish.

Valuation And Market Expectations

With a market cap of £13.93 million, Blackbird trades at approximately 8.7x revenue, a premium multiple that implies expectations for significant future growth in the cloud video editing space. The subdued beta of 0.665 suggests lower volatility relative to the broader market, possibly reflecting limited analyst coverage or niche positioning.

Strategic Advantages And Outlook

Blackbird’s proprietary cloud-native technology provides a foundation to capitalize on industry shifts toward remote production and distributed workflows. However, execution risks remain high given competitive pressures and the need to demonstrate scalable monetization. Success hinges on converting its technical differentiation into sustained commercial traction across target verticals.

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