investorscraft@gmail.com

Intrinsic Value of China Liberal Education Holdings Limited (CLEU)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

China Liberal Education Holdings Limited operates in the education sector, focusing on providing comprehensive educational services in China. The company primarily generates revenue through academic programs, vocational training, and educational consulting, catering to students and institutions seeking enhanced learning solutions. Positioned in a highly competitive and regulated industry, CLEU differentiates itself through localized expertise and partnerships with domestic educational entities, though its market share remains modest compared to larger players. The company’s business model relies on tuition fees and service contracts, which are sensitive to regulatory changes and economic conditions affecting discretionary education spending. Despite challenges, CLEU aims to capitalize on China’s growing demand for supplementary education, leveraging its niche focus to sustain relevance in a fragmented market.

Revenue Profitability And Efficiency

In FY 2023, CLEU reported revenue of $2.89 million, reflecting its small-scale operations. The company posted a net loss of $4.96 million, with diluted EPS of -$2.14, indicating significant profitability challenges. Operating cash flow was negative at $3.78 million, underscoring inefficiencies in converting revenue to cash. Capital expenditures were negligible, suggesting limited investment in growth or infrastructure during the period.

Earnings Power And Capital Efficiency

CLEU’s negative earnings and operating cash flow highlight weak earnings power, exacerbated by high operating costs relative to revenue. The absence of capital expenditures implies a lack of reinvestment, which may hinder future scalability. The company’s ability to improve capital efficiency remains uncertain without a clear turnaround strategy or cost optimization measures.

Balance Sheet And Financial Health

As of FY 2023, CLEU held $20.34 million in cash and equivalents, providing liquidity but overshadowed by a net loss. Total debt stood at $1.72 million, indicating a relatively low leverage ratio. The balance sheet suggests short-term solvency, but persistent losses could erode cash reserves if unaddressed.

Growth Trends And Dividend Policy

Revenue declined year-over-year, reflecting operational headwinds. No dividends were paid, aligning with the company’s loss-making position and focus on preserving capital. Growth prospects appear constrained without visible catalysts for revenue expansion or margin improvement.

Valuation And Market Expectations

With negative earnings and a small market cap, CLEU’s valuation metrics are not meaningful. Investor sentiment is likely cautious due to its unprofitability and limited growth trajectory, as reflected in its financial performance.

Strategic Advantages And Outlook

CLEU’s niche in China’s education sector offers localized advantages, but regulatory and competitive pressures pose risks. The outlook remains uncertain unless the company demonstrates sustainable cost management or revenue diversification. Execution risks are high given its current financial trajectory.

Sources

10-K filing for FY 2023

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