investorscraft@gmail.com

Intrinsic ValueFeedback plc (FDBK.L)

Previous Close£11.25
Intrinsic Value
Upside potential
Previous Close
£11.25

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

Feedback plc operates in the medical imaging technology sector, specializing in advanced software solutions for radiological image analysis and clinical communication. The company's flagship products, TexRAD and Bleepa, cater to healthcare providers and researchers by enabling precise texture analysis in medical images and secure image-sharing capabilities. Positioned as a niche player, Feedback plc serves hospitals, research institutes, and clinicians, particularly in the EU, with tools that enhance diagnostic accuracy and workflow efficiency. Its focus on patent-protected technologies like TexRAD Lung underscores its commitment to innovation in oncology and lung cancer diagnostics. The company competes in the growing healthcare IT market, where demand for AI-driven imaging solutions is rising. However, its small scale relative to global medtech giants necessitates a targeted approach, leveraging specialized applications to maintain relevance.

Revenue Profitability And Efficiency

Feedback plc reported revenue of £1.18 million for FY 2024, reflecting its niche market focus. The company's net loss of £3.30 million and negative operating cash flow of £2.22 million highlight ongoing challenges in scaling profitability. Capital expenditures were minimal at £12.5k, suggesting limited investment in physical assets, consistent with its software-centric model.

Earnings Power And Capital Efficiency

The diluted EPS of -25p and absence of dividend payouts indicate weak earnings power. With no debt and £3.88 million in cash, the company maintains a clean balance sheet but relies heavily on existing liquidity to fund operations, as evidenced by negative cash flows.

Balance Sheet And Financial Health

Feedback plc's financial health is supported by a debt-free structure and £3.88 million in cash reserves. However, persistent operating losses and cash burn raise concerns about long-term sustainability without revenue growth or additional funding.

Growth Trends And Dividend Policy

The company shows no dividend history, aligning with its growth-focused strategy and current unprofitability. Market cap of £6.02 million suggests limited investor confidence, while a negative beta (-0.038) indicates low correlation with broader market movements.

Valuation And Market Expectations

Feedback plc's valuation reflects its speculative position in the healthcare IT space. The lack of profitability and reliance on niche products may limit upside potential unless clinical adoption of its technologies accelerates.

Strategic Advantages And Outlook

Feedback plc's proprietary imaging software provides a competitive edge in specialized diagnostic applications. However, its outlook depends on overcoming commercialization hurdles and expanding its customer base in a crowded medtech landscape. The company's cash position offers a runway, but execution risks remain high.

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