investorscraft@gmail.com

Intrinsic ValueCatenae Innovation Plc (CTEA.L)

Previous Close£0.50
Intrinsic Value
Upside potential
Previous Close
£0.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Catenae Innovation Plc operates in the software infrastructure sector, specializing in digital identity verification and blockchain-based solutions. The company’s core revenue model revolves around licensing its proprietary technologies, including COV-ID for Covid-19 status verification, OnSite WorkID for service provider authentication, and Sequestrum for blockchain-recorded asset tracking. These solutions cater to industries requiring secure digital credentials, such as hospitality, sports management, and financial services. Positioned as a niche player in the UK market, Catenae leverages its intellectual property to address growing demand for decentralized, tamper-proof verification systems. While the company operates in a competitive space dominated by larger tech firms, its focus on blockchain and mobile applications provides differentiation. However, its market penetration remains limited, with revenue heavily dependent on licensing agreements and project-based deployments. The company’s ability to scale its solutions and secure partnerships will be critical to its long-term positioning in the digital identity and fintech ecosystems.

Revenue Profitability And Efficiency

Catenae reported revenue of £121,949 (GBp) for FY 2022, reflecting its reliance on licensing and project-based income. The company’s net loss of £411,756 (GBp) and negative operating cash flow of £554,499 (GBp) highlight ongoing challenges in achieving profitability. With minimal capital expenditures (£413 GBp), the business operates leanly but struggles to translate its technology into sustainable earnings. The diluted EPS of -0.0072 GBp further underscores these inefficiencies.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak earnings power, with no discernible return on invested capital. Its reliance on intellectual property licensing has yet to generate scalable profits, and the absence of debt suggests limited leverage to fund growth. The lack of operating leverage points to inefficiencies in converting revenue into bottom-line performance.

Balance Sheet And Financial Health

Catenae’s balance sheet shows £65,443 (GBp) in cash and equivalents, providing limited liquidity. With no debt, the company is not leveraged, but its negative cash flow raises concerns about long-term solvency. The equity base is supported by 56.8 million outstanding shares, though persistent losses may necessitate further capital raises.

Growth Trends And Dividend Policy

Growth trends remain uncertain, with no dividend policy in place. The company’s focus on digital identity solutions aligns with broader tech adoption, but its financial performance does not yet reflect scalable traction. Revenue growth will depend on expanding its licensing footprint and securing larger client deployments.

Valuation And Market Expectations

With a market cap of £407,280 (GBp) and a beta of 2.71, Catenae is highly volatile and priced as a speculative play. Investors appear to discount its current financials in favor of potential blockchain and digital identity adoption, though execution risks remain high.

Strategic Advantages And Outlook

Catenae’s strategic advantage lies in its niche blockchain and digital verification solutions, but execution and scalability are critical hurdles. The outlook hinges on its ability to monetize its IP and secure partnerships, though competitive pressures and cash burn pose significant risks.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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