investorscraft@gmail.com

Intrinsic ValueCellular Goods PLC (CBX.L)

Previous Close£0.37
Intrinsic Value
Upside potential
Previous Close
£0.37

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

Cellular Goods PLC operates in the biosynthetic cannabinoids sector, focusing on premium consumer products in skincare and ingestibles. The company leverages lab-engineered cannabinoids to avoid regulatory hurdles associated with plant-derived alternatives, targeting health-conscious consumers in the UK. Its revenue model combines direct-to-consumer e-commerce sales with retail partnerships, positioning it in the high-growth wellness and beauty segments. Despite being a relatively new entrant, Cellular Goods differentiates itself through science-backed formulations and a commitment to sustainability, appealing to a niche but expanding market. The company faces competition from both traditional skincare brands and emerging cannabinoid-focused players, requiring continuous innovation to maintain relevance. Its early-stage status means market penetration remains limited, but the scalability of its asset-light, research-driven approach offers long-term potential if consumer adoption trends positively.

Revenue Profitability And Efficiency

In FY2023, Cellular Goods reported revenue of 67,236 GBp, reflecting its early commercialization phase. The company recorded a net loss of -3,309,721 GBp, with an operating cash outflow of -2,626,054 GBp, underscoring significant upfront investments in product development and marketing. The absence of capital expenditures suggests a lean operational model, but profitability remains distant given current burn rates.

Earnings Power And Capital Efficiency

The diluted EPS of -0.0062 GBp highlights the company’s pre-earnings stage, with negative earnings power driven by R&D and customer acquisition costs. Zero debt and reliance on equity financing indicate cautious capital management, though the lack of operating leverage raises questions about scalability in the near term.

Balance Sheet And Financial Health

Cellular Goods maintains a solid liquidity position with 1,772,892 GBp in cash and no debt, providing runway to fund operations. However, the consistent cash burn necessitates future fundraising to sustain growth initiatives, given the absence of dividend payouts and limited revenue generation.

Growth Trends And Dividend Policy

Revenue growth is nascent, and the company has yet to establish a clear trajectory. No dividends are paid, as all resources are directed toward market expansion and product innovation. The focus remains on capturing share in the nascent biosynthetic cannabinoid market, where adoption rates are uncertain but potential is high.

Valuation And Market Expectations

With a market cap of 2,246,392 GBp and negative earnings, valuation hinges on speculative growth in the cannabinoid wellness sector. The negative beta (-1.393) suggests atypical volatility, likely reflecting investor skepticism about commercialization timelines and competitive risks.

Strategic Advantages And Outlook

Cellular Goods’ IP in biosynthetic cannabinoids and direct-to-consumer strategy provide differentiation, but execution risks are elevated. Success depends on regulatory tailwinds, consumer education, and scaling distribution. The outlook remains speculative, with upside tied to broader market acceptance of lab-derived cannabinoids.

Sources

Company filings, London Stock Exchange disclosures

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