investorscraft@gmail.com

Intrinsic ValueCykel AI PLC (CYK.L)

Previous Close£61.50
Intrinsic Value
Upside potential
Previous Close
£61.50

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

Cykel AI PLC operates in the competitive software infrastructure sector, specializing in AI-driven automation tools. The company’s core product is an advanced AI system capable of interacting with any user interface, website, or API through natural language commands, streamlining complex workflows such as lead generation and content creation. This positions Cykel AI as a niche player in business process automation, targeting enterprises seeking efficiency gains through AI integration. The London-based firm operates in a high-growth but crowded market, competing with both established tech giants and agile startups. Its differentiation lies in its focus on seamless UI and API integration, a critical need for businesses adopting digital transformation. However, with minimal revenue reported, Cykel AI remains in an early-stage growth phase, reliant on innovation and scalability to capture market share. The company’s long-term success hinges on its ability to monetize its technology while navigating the rapidly evolving AI landscape.

Revenue Profitability And Efficiency

Cykel AI reported no revenue for FY 2023, reflecting its early-stage status and focus on product development rather than commercialization. Despite this, the company posted a net income of £169,534, likely due to non-operational income or accounting adjustments. Operating cash flow was negative at £339,400, indicating significant investment in R&D and operational costs, with no capital expenditures recorded during the period.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at a minimal £0.001, underscoring its limited earnings power at this stage. With no revenue stream, Cykel AI’s capital efficiency remains unproven, though its ability to generate net income despite negative operating cash flow suggests some financial resilience. The lack of capital expenditures implies a lean operational model, possibly reliant on outsourced or scalable infrastructure.

Balance Sheet And Financial Health

Cykel AI’s balance sheet shows modest liquidity, with cash and equivalents of £9,239 against total debt of £160,887, indicating potential leverage concerns. The absence of revenue amplifies reliance on external funding or debt to sustain operations. However, the company’s market capitalization of approximately £11.8 million provides some equity cushion, though its financial health remains precarious without sustainable cash flows.

Growth Trends And Dividend Policy

As a pre-revenue AI startup, Cykel AI’s growth trajectory is speculative, hinging on product adoption and market penetration. The company does not pay dividends, aligning with its focus on reinvesting resources into growth and innovation. Investors should anticipate continued volatility as the firm navigates the challenges of scaling its technology in a competitive sector.

Valuation And Market Expectations

With a market cap of £11.8 million and no revenue, Cykel AI’s valuation reflects high-risk, high-reward investor sentiment typical of early-stage tech ventures. The low beta of 0.45 suggests relative insulation from broader market swings, possibly due to its niche focus. Market expectations likely center on future commercialization potential rather than current financial metrics.

Strategic Advantages And Outlook

Cykel AI’s strategic advantage lies in its specialized AI toolset for workflow automation, a growing demand area. However, the lack of revenue and negative cash flow highlight execution risks. The outlook depends on securing pilot customers, scaling technology, and achieving monetization. Success will require overcoming competition and demonstrating tangible ROI for clients in a rapidly advancing AI ecosystem.

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