investorscraft@gmail.com

Intrinsic ValueEco Buildings Group plc (ECOB.L)

Previous Close£16.00
Intrinsic Value
Upside potential
Previous Close
£16.00

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

Eco Buildings Group plc operates in the UK construction materials sector, specializing in innovative building solutions using glass fibre reinforced gypsum (GFRG) technology and processed marbles. The company serves residential, commercial, and industrial construction markets, positioning itself as a provider of sustainable and durable materials. Despite its niche focus, Eco Buildings faces stiff competition from traditional construction material suppliers and newer entrants in the green building space. Its market position remains challenged by limited scale and adoption barriers for its proprietary technologies. The company’s revenue model hinges on project-based contracts and material sales, but its growth is constrained by high R&D costs and the capital-intensive nature of the industry. Eco Buildings’ ability to differentiate through sustainability claims could be a long-term advantage, though current financial struggles suggest operational inefficiencies and weak market penetration.

Revenue Profitability And Efficiency

In FY 2023, Eco Buildings reported revenue of £1.40 million (GBp 139,552), overshadowed by a net loss of £25.40 million (GBp -2,540,093). The negative operating cash flow of £6.30 million (GBp -629,805) and high capital expenditures of £5.43 million (GBp -543,192) reflect significant cash burn, indicating poor operational efficiency and strained liquidity. The diluted EPS of -GBp 0.0401 underscores persistent unprofitability.

Earnings Power And Capital Efficiency

The company’s earnings power is severely limited, with negative net income and operating cash flow. Capital efficiency appears weak, as high expenditures on R&D and production have not translated into scalable revenue streams. The lack of positive earnings or free cash flow suggests unsustainable operations without external funding or restructuring.

Balance Sheet And Financial Health

Eco Buildings holds £6.77 million (GBp 676,750) in cash against total debt of £52.82 million (GBp 5,282,460), signaling a leveraged balance sheet. The debt burden, coupled with consistent cash outflows, raises solvency concerns. The absence of dividend payouts aligns with its focus on survival rather than shareholder returns.

Growth Trends And Dividend Policy

Growth trends are negative, with declining revenue and widening losses. The company has no dividend policy, reflecting its precarious financial state. Future growth hinges on successful commercialization of its GFRG technology, but current trends suggest a high-risk trajectory.

Valuation And Market Expectations

With a market cap of £5.07 million (GBp 5,074,645) and a negative beta (-0.17), Eco Buildings is viewed as a speculative play. Investors likely discount its prospects due to persistent losses and uncertain demand for its niche products. Valuation metrics are irrelevant given the lack of profitability.

Strategic Advantages And Outlook

Eco Buildings’ strategic advantage lies in its sustainable construction materials, but execution risks dominate. The outlook remains bleak unless it secures funding or achieves a technological breakthrough. Market adoption of GFRG solutions is critical, but the company’s financial instability poses a significant hurdle.

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