investorscraft@gmail.com

Intrinsic ValueENGAGE XR Holdings plc (EXR.L)

Previous Close£0.35
Intrinsic Value
Upside potential
Previous Close
£0.35

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

ENGAGE XR Holdings plc is a technology company specializing in virtual and augmented reality (VR/AR) software solutions, primarily targeting the education and corporate training sectors. Its flagship product, ENGAGE, is a versatile platform enabling educators and corporate trainers to create immersive virtual classrooms and training environments. The company supports multiple platforms, including PCVR, standalone VR, desktop, Mac, and mobile devices, ensuring broad accessibility. Operating in the competitive software application sector, ENGAGE XR differentiates itself by focusing on high-value, scalable virtual learning solutions. The company’s pivot from VR Education Holdings to ENGAGE XR in 2021 reflects its strategic emphasis on expanding its market reach beyond traditional education into corporate training and professional development. Despite being a smaller player in the VR/AR space, ENGAGE XR has carved a niche by addressing the growing demand for remote and interactive learning tools, positioning itself as a potential disruptor in the edtech and enterprise training markets.

Revenue Profitability And Efficiency

In FY 2023, ENGAGE XR reported revenue of £3.69 million, reflecting its early-stage growth trajectory. However, the company posted a net loss of £4.05 million, underscoring the challenges of scaling a capital-intensive VR/AR business. Operating cash flow was negative at £4.28 million, with minimal capital expenditures of £17,465, indicating heavy investment in R&D and market expansion rather than physical assets.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at -£0.0081, highlighting its current lack of profitability. With a negative operating cash flow and significant net losses, ENGAGE XR’s capital efficiency remains under pressure. The focus on growth over near-term earnings suggests a long-term strategy to capture market share in the evolving VR/AR education and training space.

Balance Sheet And Financial Health

ENGAGE XR maintains a relatively strong liquidity position, with cash and equivalents of £7.91 million, providing a runway for continued operations. Total debt is minimal at £87,268, indicating low leverage. The balance sheet reflects a focus on equity financing, with no dividend payouts, aligning with its growth-oriented strategy.

Growth Trends And Dividend Policy

The company’s revenue growth is indicative of its early-stage status, with no dividends distributed as it reinvests cash into expansion. The VR/AR market’s rapid evolution presents both opportunities and risks, with ENGAGE XR’s growth contingent on broader adoption of virtual learning and training solutions.

Valuation And Market Expectations

With a market cap of approximately £5.33 million and a beta of 0.027, ENGAGE XR is viewed as a high-risk, high-reward investment. The low beta suggests minimal correlation with broader market movements, typical of niche tech stocks. Investors likely anticipate future profitability as the VR/AR market matures.

Strategic Advantages And Outlook

ENGAGE XR’s strategic advantage lies in its specialized focus on VR/AR for education and training, a sector with long-term growth potential. The company’s ability to scale its platform and secure partnerships will be critical. While near-term challenges persist, the increasing demand for immersive learning solutions could drive future success, provided the company navigates its cash burn effectively.

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