investorscraft@gmail.com

Intrinsic ValueDukemount Capital Plc (DKE.L)

Previous Close£0.05
Intrinsic Value
Upside potential
Previous Close
£0.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dukemount Capital Plc operates as a real estate investment firm, transitioning from its former role as a venture capital entity focused on seed investments. Based in London, the company now targets diversified real estate opportunities, though its current financials suggest limited operational scale. The firm’s pivot reflects broader sector trends where niche investors adapt to shifting market conditions. However, its lack of reported revenue and negative earnings indicate an early-stage or restructuring phase, with no clear market differentiation yet established. The UK real estate sector, while competitive, offers growth potential in alternative assets and urban redevelopment, areas where Dukemount could carve a niche if it secures strategic investments or partnerships. Its historical venture capital background may provide unique insights, but tangible real estate holdings or income-generating properties remain unverified.

Revenue Profitability And Efficiency

Dukemount reported no revenue for FY 2023, alongside a net loss of £3.22 million, reflecting its transitional status. The absence of operating cash flow (£-0.33 million) and capital expenditures suggests minimal active investments or development projects. Such metrics underscore inefficiencies in its current model, with no immediate income streams to offset costs.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of -0.44p and negative operating cash flow highlight weak earnings power. With zero debt and negligible cash reserves (£0.28 million), capital efficiency is constrained, limiting its ability to fund growth or acquisitions without external financing.

Balance Sheet And Financial Health

Dukemount’s balance sheet shows minimal liquidity (£28,329 in cash) and no debt, indicating low leverage but also limited resources. The lack of tangible assets or revenue-generating properties raises questions about its ability to sustain operations without further equity raises.

Growth Trends And Dividend Policy

No dividends were paid, aligning with its loss-making position. The transition from venture capital to real estate investing suggests a strategic shift, but growth trends remain unclear due to sparse operational data.

Valuation And Market Expectations

The market cap of £10.1 million, coupled with negative earnings, implies speculative valuation. Investors may be pricing in potential pivots, but the absence of revenue or assets tempers optimism.

Strategic Advantages And Outlook

Dukemount’s real estate focus could benefit from UK market recovery, but its lack of scale and track record poses risks. Success hinges on securing viable properties or partnerships to validate its new direction.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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