investorscraft@gmail.com

Intrinsic ValueCambridge Nutritional Sciences plc (CNSL.L)

Previous Close£1.90
Intrinsic Value
Upside potential
Previous Close
£1.90

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

Cambridge Nutritional Sciences plc operates in the medical diagnostics sector, specializing in food sensitivity testing. The company develops and manufactures diagnostic kits under the Foodprint and Food Detective brands, catering to healthcare professionals, clinics, and consumers. Its products detect immune reactions to food, serving a growing global market for personalized nutrition and allergy diagnostics. The company has a diversified geographic presence, spanning the UK, Europe, North America, and emerging markets in Asia and Africa. Cambridge Nutritional Sciences leverages its expertise in immunodiagnostics to address the increasing demand for at-home and clinical food sensitivity testing. Despite competition from larger diagnostics firms, the company maintains a niche position through specialized product offerings and direct engagement with healthcare providers. Its rebranding from Omega Diagnostics Group PLC in 2023 reflects a strategic focus on nutritional science, aligning with broader health and wellness trends.

Revenue Profitability And Efficiency

Cambridge Nutritional Sciences reported revenue of £9.77 million for FY 2024, reflecting its core diagnostic business. However, the company posted a net loss of £0.33 million, indicating ongoing profitability challenges. Operating cash flow was positive at £0.61 million, suggesting some operational efficiency, though capital expenditures were minimal at £0.05 million, reflecting constrained investment capacity.

Earnings Power And Capital Efficiency

The company's diluted EPS of -0.1p underscores weak earnings power, likely due to competitive pressures and operational costs. With modest operating cash flow relative to revenue, capital efficiency remains a concern. The lack of significant reinvestment in capex may limit future growth unless profitability improves.

Balance Sheet And Financial Health

Cambridge Nutritional Sciences holds £2.94 million in cash, providing liquidity against minimal total debt of £0.15 million. The balance sheet appears stable, with no immediate solvency risks, though the net loss position could strain resources if sustained. The absence of dividend payments aligns with its focus on preserving capital.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the company’s global footprint suggests potential growth in underserved markets. No dividends are paid, consistent with its loss-making status and reinvestment priorities. Future growth may hinge on expanding its diagnostic kit portfolio and leveraging health-conscious consumer trends.

Valuation And Market Expectations

With a market cap of £6.78 million, the company trades at a low revenue multiple, reflecting investor skepticism about its profitability trajectory. The high beta of 1.425 indicates significant volatility, likely tied to its small-cap status and sector-specific risks.

Strategic Advantages And Outlook

Cambridge Nutritional Sciences benefits from its specialized focus on food sensitivity testing, a niche with growing demand. However, its outlook depends on improving margins and scaling distribution. Strategic rebranding and potential partnerships could enhance market positioning, but execution risks remain given its financial constraints.

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