investorscraft@gmail.com

Intrinsic ValueCordel Group Plc (CRDL.L)

Previous Close£5.20
Intrinsic Value
Upside potential
Previous Close
£5.20

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

Cordel Group Plc operates in the software application sector, specializing in data integration and analytics for transportation, infrastructure, and banking industries. The company leverages a patented cloud-based platform alongside AI-driven hardware and software solutions to automate inspections, predict failures, and enhance operational insights. Its flagship products, such as Corridor and Nextcore, cater to rail, road, and energy networks, offering drone-based LiDAR and aerial surveying services. Cordel’s Maestrano suite further diversifies its offerings with tools for data reconciliation, predictive analytics, and real-time business intelligence, positioning it as a niche player in digital transformation for asset-heavy industries. With a presence across Australia, the UK, the US, and other regions, Cordel targets sectors requiring robust data management and predictive maintenance capabilities, though it operates in a competitive landscape dominated by larger tech and industrial service providers.

Revenue Profitability And Efficiency

Cordel reported revenue of 4.44 million GBp for the fiscal year ending June 2024, reflecting its niche market focus. However, the company posted a net loss of 1.30 million GBp, with diluted EPS at -0.0065 GBp, indicating ongoing profitability challenges. Operating cash flow was negative at 94,654 GBp, compounded by capital expenditures of 145,172 GBp, suggesting reinvestment needs outweigh current cash generation.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore inefficiencies in scaling its technology offerings. While its AI and cloud-based solutions have potential, the current capital expenditure intensity and operating losses highlight hurdles in achieving sustainable margins. The lack of positive EPS dilution further signals weak earnings power relative to its outstanding share base.

Balance Sheet And Financial Health

Cordel maintains a modest cash position of 1.02 million GBp against total debt of 253,918 GBp, indicating manageable leverage. However, its negative operating cash flow and net income raise liquidity concerns, particularly given its growth-oriented capex. The balance sheet reflects a startup-like profile with limited buffers for prolonged losses.

Growth Trends And Dividend Policy

Cordel’s growth is tied to adoption of its specialized analytics tools, but recent financials show no dividend payouts, aligning with its reinvestment strategy. The absence of revenue growth metrics in this period suggests stagnation or early-stage traction challenges. Investors should monitor customer acquisition and product deployment for signs of scalability.

Valuation And Market Expectations

With a market cap of 14.64 million GBp and a beta of 1.073, Cordel is priced as a high-risk, high-reward play in the tech sector. The lack of profitability and negative EPS likely weigh on valuation multiples, though its niche offerings could attract strategic interest if execution improves.

Strategic Advantages And Outlook

Cordel’s patented platform and AI-driven solutions provide differentiation in infrastructure analytics, but execution risks persist. The outlook hinges on broader adoption in rail and energy sectors, where predictive maintenance demand is growing. Success depends on balancing R&D spend with commercialization, while navigating competition from larger industrial software providers.

Sources

Company description, financials from public filings, and market 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