investorscraft@gmail.com

Intrinsic ValueBrandShield Systems Plc (BRSD.L)

Previous Close£3.58
Intrinsic Value
Upside potential
Previous Close
£3.58

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

BrandShield Systems Plc operates in the digital brand protection and online threat hunting sector, offering specialized software solutions to combat phishing, counterfeiting, social media fraud, and trademark infringement. The company serves a diverse clientele across industries such as financial services, pharmaceuticals, fashion, and entertainment, leveraging its technology to monitor websites, marketplaces, and paid ads. Its focus on high-risk sectors positions it as a critical partner for brands seeking to mitigate digital threats. BrandShield differentiates itself through AI-driven threat detection and proactive enforcement, enabling clients to safeguard their intellectual property and reputation. The company’s presence in Israel, a hub for cybersecurity innovation, enhances its credibility in a competitive market dominated by larger players. While still scaling, BrandShield’s niche expertise in multi-platform fraud detection provides a defensible position in the growing brand protection software industry.

Revenue Profitability And Efficiency

In FY 2022, BrandShield reported revenue of 6.4 million GBp, reflecting its early-stage growth trajectory. However, the company recorded a net loss of 7.5 million GBp, with negative operating cash flow of 3.9 million GBp, underscoring ongoing investments in technology and market expansion. Capital expenditures were modest at 0.2 million GBp, suggesting a lean operational model focused on software scalability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0439 GBp highlights current unprofitability, typical of a growth-oriented SaaS business. Negative cash flow from operations indicates reinvestment needs, though its low beta (0.413) suggests limited correlation to broader market volatility, potentially appealing to risk-aware investors in the cybersecurity space.

Balance Sheet And Financial Health

BrandShield held 2.6 million GBp in cash and equivalents against 3.4 million GBp of total debt at FY 2022-end, indicating a manageable leverage position. The absence of dividends aligns with its growth strategy, while the 170.3 million shares outstanding reflect equity financing to support operations.

Growth Trends And Dividend Policy

With no dividend payouts, BrandShield prioritizes reinvestment in its platform and customer acquisition. Revenue growth potential hinges on increasing demand for digital brand protection, though profitability remains a future target. The company’s market cap of 7.8 million GBp suggests investor expectations are tempered by its current losses.

Valuation And Market Expectations

The modest market capitalization reflects skepticism about near-term profitability, though the niche focus on brand protection could justify premium valuation if scalability improves. Trading on the LSE, the stock’s low beta implies it is less sensitive to macroeconomic swings than peers.

Strategic Advantages And Outlook

BrandShield’s AI-driven threat detection and multi-platform coverage provide a competitive edge in a fragmented market. Success depends on converting its technological capabilities into sustainable monetization, particularly in high-risk industries. The outlook remains cautious but optimistic, contingent on achieving operational efficiency and expanding its client base.

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