investorscraft@gmail.com

Intrinsic ValueCloudCoCo Group plc (CLCO.L)

Previous Close£0.15
Intrinsic Value
Upside potential
Previous Close
£0.15

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

CloudCoCo Group plc operates in the competitive UK IT and communications sector, specializing in managed IT services and value-added resale for small and medium-sized enterprises (SMEs). The company’s recurring revenue model is anchored in managed IT services, including cybersecurity, cloud solutions, and connectivity, which provide stable cash flows. Its value-added resale segment complements this by offering hardware and software solutions, enhancing customer stickiness. CloudCoCo differentiates itself through a comprehensive suite of services, from Microsoft consulting to disaster recovery, positioning it as a one-stop IT partner for SMEs. The UK’s growing demand for digital transformation and hybrid work solutions presents a tailwind, though competition from larger players like Softcat and Bytes Technology remains intense. CloudCoCo’s niche focus on SMEs allows for tailored solutions, but scalability challenges persist given the fragmented nature of the market. The company’s rebranding in 2019 reflects its pivot to cloud-centric services, aligning with broader industry trends.

Revenue Profitability And Efficiency

CloudCoCo reported revenue of £8.7 million (GBp) for the period, though net losses widened to £3.2 million, reflecting competitive pressures and operational inefficiencies. Operating cash flow of £1.9 million suggests some ability to fund operations, but negative EPS (-0.45p) underscores profitability challenges. Capital expenditures were minimal (£57,000), indicating a lean asset-light model reliant on partnerships and resale.

Earnings Power And Capital Efficiency

The company’s negative net income and diluted EPS highlight weak earnings power, likely due to high customer acquisition costs and low-margin resale activities. Managed IT services, with recurring billing, offer better margins but may not yet offset losses. The capital-light model helps preserve cash, but debt of £6.2 million raises concerns about leverage.

Balance Sheet And Financial Health

CloudCoCo holds £1.0 million in cash against £6.2 million in total debt, signaling liquidity strain. The debt-heavy balance sheet, coupled with persistent losses, could limit flexibility. However, positive operating cash flow provides a modest buffer, though refinancing risks loom if profitability does not improve.

Growth Trends And Dividend Policy

Revenue growth is muted, and the absence of dividends reflects reinvestment needs. The UK SME IT market offers growth potential, but CloudCoCo must demonstrate scalability. No dividend policy aligns with its current focus on stabilizing operations.

Valuation And Market Expectations

With a market cap of £1.2 million (GBp), the stock trades at a steep discount, reflecting skepticism about turnaround prospects. Negative beta (-0.6) suggests low correlation to broader markets, possibly due to micro-cap idiosyncrasies.

Strategic Advantages And Outlook

CloudCoCo’s integrated IT services and SME focus are strengths, but execution risks persist. Success hinges on expanding high-margin managed services and reducing debt. The outlook remains cautious unless operational improvements materialize.

Sources

Company filings, London Stock Exchange disclosures

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