investorscraft@gmail.com

Intrinsic ValueCAP-XX Limited (CPX.L)

Previous Close£0.23
Intrinsic Value
Upside potential
Previous Close
£0.23

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

CAP-XX Limited specializes in the development, manufacturing, and sale of supercapacitors, serving diverse industries across the Asia Pacific, Europe, and North America. The company’s product portfolio includes ultra-thin prismatic and cylindrical cell supercapacitors, catering to applications such as asset tracking, automotive systems, smart meters, and wearable devices. Its technology addresses critical needs in energy harvesting, power backup, and peak power support, positioning it as a niche player in the energy storage solutions market. Operating in the competitive hardware and equipment sector, CAP-XX leverages its expertise in supercapacitor technology to differentiate itself from traditional battery manufacturers. The company targets high-growth segments like IoT, automotive, and industrial automation, where compact, high-power energy storage is essential. Despite its specialized focus, CAP-XX faces challenges from larger competitors and evolving battery technologies, requiring continuous innovation to maintain its market relevance. The company’s strategic partnerships and focus on R&D underscore its commitment to advancing supercapacitor applications in emerging technologies.

Revenue Profitability And Efficiency

CAP-XX reported revenue of 4.59 million GBp for the period, reflecting its niche market presence. However, the company posted a net loss of 5.99 million GBp, with diluted EPS at -0.0054 GBp, indicating ongoing profitability challenges. Operating cash flow was negative at 4.04 million GBp, exacerbated by minimal capital expenditures of 20,381 GBp, highlighting inefficiencies in converting revenue to cash.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow underscore weak earnings power, with significant losses eroding shareholder value. Capital efficiency remains constrained, as evidenced by the limited capex and persistent cash burn. The lack of positive earnings suggests CAP-XX relies heavily on external funding to sustain operations and R&D initiatives.

Balance Sheet And Financial Health

CAP-XX holds 1.92 million GBp in cash and equivalents, providing limited liquidity against total debt of 2.78 million GBp. The balance sheet reflects a strained financial position, with negative equity likely due to accumulated losses. The company’s high beta of 2.077 indicates elevated volatility, further complicating its financial stability.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue failing to offset operating losses. The company does not pay dividends, reinvesting minimal resources into operations. Given its financial constraints, CAP-XX’s ability to pursue aggressive growth or return capital to shareholders remains limited without external financing.

Valuation And Market Expectations

With a market cap of 8.37 million GBp, CAP-XX trades at a premium to its revenue, reflecting speculative investor sentiment around its supercapacitor technology. The high beta suggests market expectations are volatile, likely tied to R&D breakthroughs or partnership announcements rather than near-term profitability.

Strategic Advantages And Outlook

CAP-XX’s strategic advantage lies in its specialized supercapacitor technology, targeting high-growth IoT and automotive markets. However, the outlook remains uncertain due to financial instability and competitive pressures. Success hinges on securing partnerships, scaling production, and achieving profitability to sustain its niche position in the energy storage sector.

Sources

Company filings, London Stock Exchange data

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