investorscraft@gmail.com

Intrinsic ValueChill Brands Group PLC (CHLL.L)

Previous Close£0.68
Intrinsic Value
Upside potential
Previous Close
£0.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chill Brands Group PLC operates in the specialty and generic drug manufacturing sector, focusing on cannabidiol (CBD) consumer products and lifestyle goods. The company’s revenue model hinges on the production and sale of tobacco alternatives, such as smokes and chew pouches, alongside CBD-infused products like oral tinctures, soft-gel capsules, and topical cosmetics. Its operations span the U.S. and U.K., targeting health-conscious consumers seeking legal, non-intoxicating alternatives to traditional tobacco and wellness products. Chill Brands competes in a rapidly evolving regulatory landscape, where differentiation relies on product innovation, branding, and compliance with regional CBD regulations. The company’s market position is nascent, with growth potential tied to broader acceptance of CBD products and expansion into new geographic or product categories. However, it faces intense competition from established wellness brands and regulatory uncertainties that could impact scalability.

Revenue Profitability And Efficiency

In FY 2023, Chill Brands reported revenue of 82,840 GBp, reflecting its early-stage commercialization efforts. The company’s net income stood at -4,287,891 GBp, with a diluted EPS of -0.0176 GBp, underscoring significant losses as it invests in market penetration. Operating cash flow was negative at -2,514,786 GBp, indicating heavy cash burn to support operations and growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight challenges in achieving near-term profitability. With no capital expenditures reported, Chill Brands appears to prioritize operational scalability over fixed-asset investments, though its capital efficiency remains constrained by high operating losses and limited revenue scale.

Balance Sheet And Financial Health

Chill Brands held 3,767,426 GBp in cash and equivalents against total debt of 4,721,760 GBp, suggesting a leveraged position. The absence of dividends aligns with its focus on reinvesting scarce resources into growth, but the balance sheet reflects liquidity risks if losses persist without additional funding.

Growth Trends And Dividend Policy

The company’s minimal revenue base and lack of dividend payments emphasize its growth-stage focus. Expansion hinges on CBD market trends and regulatory clarity, though current financials show no clear path to profitability. Shareholder returns are deferred until operational stability is achieved.

Valuation And Market Expectations

With a market cap of 10,885,257 GBp and a beta of 0.981, Chill Brands trades with moderate volatility relative to the market. Investors likely price in speculative growth potential, but skepticism persists given its unproven business model and sustained losses.

Strategic Advantages And Outlook

Chill Brands’ niche in CBD and tobacco alternatives offers differentiation, but success depends on regulatory tailwinds and execution. The outlook remains uncertain, with upside tied to product adoption and cost management. Strategic partnerships or licensing deals could enhance its market position.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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