investorscraft@gmail.com

Intrinsic ValueCatalyst Media Group plc (CMX.L)

Previous Close£55.00
Intrinsic Value
Upside potential
Previous Close
£55.00

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

Catalyst Media Group plc operates in the competitive gambling and betting industry, specializing in the supply of digital and retail betting products. The company focuses on horseracing, greyhound racing, and virtual racing content, catering to both online and retail operators. Its diversified offerings include early morning and evening racing products, e-sports services, and numbers draws, positioning it as a niche provider in the UK and international markets. The firm leverages its expertise in racing content to serve a broad customer base, including betting operators seeking reliable and engaging products. Despite its small market cap, Catalyst Media Group maintains a focused presence in a sector dominated by larger players, differentiating itself through specialized racing channels and virtual betting solutions. The company’s ability to adapt to digital trends, such as e-sports and virtual racing, underscores its strategic positioning in an evolving industry.

Revenue Profitability And Efficiency

Catalyst Media Group reported modest revenue of 25,000 GBp but achieved a net income of 283,185 GBp, reflecting strong profitability relative to its top line. The negative operating cash flow of -141,634 GBp suggests operational challenges, though minimal capital expenditures indicate a lean cost structure. The absence of diluted EPS data limits further granularity on per-share performance.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by its low revenue base, though its net income suggests effective cost management. With no significant capital expenditures, Catalyst Media Group operates with minimal reinvestment needs, focusing instead on maintaining profitability from existing operations.

Balance Sheet And Financial Health

Catalyst Media Group maintains a robust cash position of 525,192 GBp against negligible total debt of 5 GBp, indicating strong liquidity and financial stability. The lack of leverage and substantial cash reserves provide flexibility, though the negative operating cash flow warrants monitoring for sustainability.

Growth Trends And Dividend Policy

Growth trends are unclear due to limited revenue visibility, but the company’s dividend per share of 4 GBp signals a commitment to shareholder returns. The absence of shares outstanding data restricts further analysis of dividend sustainability or yield metrics.

Valuation And Market Expectations

With a market cap of 10,516,000 GBp and a beta of 0.061, Catalyst Media Group is a low-volatility micro-cap stock. The market appears to price it as a niche player with limited growth expectations, given its modest revenue and specialized focus.

Strategic Advantages And Outlook

Catalyst Media Group’s strategic advantage lies in its specialized racing and betting content, though its small scale limits competitive breadth. The outlook depends on its ability to expand digital offerings and stabilize cash flows, particularly in a highly regulated and competitive industry.

Sources

Company description, financial data from public filings

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