investorscraft@gmail.com

Intrinsic ValueCircassia Group Plc (CIR.L)

Previous Close£34.00
Intrinsic Value
Upside potential
Previous Close
£34.00

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

Circassia Group Plc operates in the medical devices sector, specializing in respiratory diagnostics and monitoring solutions. The company’s flagship products, NIOX and NIOX VERO, are fractional exhaled nitric oxide (FeNO) measurement devices used for asthma diagnosis and management. These products are distributed across approximately 50 countries via a network of partners, positioning Circassia as a niche player in respiratory care. The company’s focus on precision diagnostics aligns with growing global demand for personalized asthma treatment, particularly in developed healthcare markets. Circassia’s rebranding in 2020 from pharmaceuticals to medical devices reflects its strategic pivot toward capitalizing on the $5B+ respiratory diagnostics market. While it faces competition from larger medtech firms, its specialized product portfolio and international distribution provide a defensible market position. The company’s Oxford-based R&D hub underscores its commitment to innovation in respiratory health.

Revenue Profitability And Efficiency

Circassia reported £27.9M in revenue for FY2021 with a net income of £2.3M, reflecting a narrow but positive margin. Operating cash flow stood at £1.4M against modest capital expenditures of £0.2M, indicating efficient cash conversion from its asset-light distribution model. The diluted EPS of 0.53p suggests limited but measurable earnings power at current scale.

Earnings Power And Capital Efficiency

The company demonstrates marginal earnings power with a net income representing 8.2% of revenue. Capital efficiency appears reasonable given the £12.6M cash position against £1.3M debt, though the beta of 1.56 signals higher volatility relative to the market. The absence of dividends aligns with reinvestment needs in its specialized niche.

Balance Sheet And Financial Health

Circassia maintains a conservative balance sheet with £12.6M in cash and equivalents against £1.3M total debt, implying strong liquidity. The negligible leverage and positive equity position support financial flexibility, though the lack of reported market capitalization suggests limited public market validation of its asset base.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the absence of dividends indicates a retention strategy for potential R&D or market expansion. The global asthma diagnostics market’s projected 6% CAGR could support top-line growth if execution aligns with sector tailwinds.

Valuation And Market Expectations

Valuation metrics are indeterminable given the unreported market cap, though the stock’s high beta implies investor expectations of either significant growth potential or operational risk. The lack of dividends may deter income-focused investors despite the clean balance sheet.

Strategic Advantages And Outlook

Circassia’s specialized respiratory focus and asset-light distribution provide differentiation, but scalability remains untested. Regulatory tailwinds for FeNO testing and untapped emerging markets present opportunities, though competition from integrated medtech firms poses risks. Execution on international partnerships will be critical for sustained profitability.

Sources

Company description, FY2021 financials provided

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