investorscraft@gmail.com

Intrinsic ValueECSC Group plc (ECSC.L)

Previous Close£51.60
Intrinsic Value
Upside potential
Previous Close
£51.60

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

ECSC Group plc operates in the cybersecurity sector, providing a diversified suite of services including managed detection and response, assurance, and vendor products. The company serves clients across the UK, Europe, and the US, offering solutions such as penetration testing, incident response, and compliance certifications like ISO 27001 and PCI DSS. Its hybrid model combines consultancy with managed services, positioning it as a mid-tier player in a highly competitive market dominated by larger firms. ECSC differentiates itself through specialized AI-driven security tools and a focus on SME clients, though its scale limits its ability to compete with global cybersecurity leaders. The company’s geographic reach and niche expertise provide a foundation for growth, but its market share remains modest compared to industry giants. The cybersecurity industry’s rapid evolution demands continuous innovation, which ECSC addresses through its R&D efforts and tailored client solutions.

Revenue Profitability And Efficiency

In FY 2021, ECSC reported revenue of £6.14 million, reflecting its mid-market positioning in cybersecurity services. The company posted a net loss of £527,000, with diluted EPS of -4.72p, indicating ongoing profitability challenges. Operating cash flow was negative at £537,000, exacerbated by capital expenditures of £228,000, underscoring inefficiencies in converting revenue to cash. The lack of dividend payments aligns with its reinvestment strategy.

Earnings Power And Capital Efficiency

ECSC’s negative earnings and cash flow highlight struggles in achieving sustainable profitability. The company’s capital efficiency is constrained by high operational costs relative to its revenue base, with limited scalability in its current model. Its R&D focus on AI-driven tools may improve margins long-term, but near-term capital allocation remains a challenge.

Balance Sheet And Financial Health

ECSC’s balance sheet shows £1.17 million in cash against £1.64 million in total debt, indicating moderate liquidity pressure. The negative operating cash flow raises concerns about its ability to service debt without additional funding. Its equity base is thin, with a market cap of £5.16 million, reflecting investor skepticism about its financial stability.

Growth Trends And Dividend Policy

ECSC’s growth is hampered by its unprofitability, though its cybersecurity niche offers long-term potential. The company retains all earnings, with no dividend policy, prioritizing reinvestment in technology and market expansion. Its modest revenue base suggests incremental growth unless it captures larger contracts or expands geographically.

Valuation And Market Expectations

The market values ECSC at £5.16 million, with a beta of 1.22 indicating higher volatility than the broader market. The lack of earnings and negative cash flow likely suppress valuation multiples, reflecting low investor confidence in near-term turnaround prospects.

Strategic Advantages And Outlook

ECSC’s focus on AI and compliance certifications provides differentiation, but its small scale limits competitive moats. The outlook depends on improving profitability and scaling its managed services. Cybersecurity demand is robust, but execution risks remain high given its financial constraints and intense competition.

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