investorscraft@gmail.com

Intrinsic ValueFonix Mobile plc (FNX.L)

Previous Close£189.00
Intrinsic Value
Upside potential
Previous Close
£189.00

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

Fonix Mobile plc operates in the UK's mobile payments and messaging sector, specializing in carrier billing, SMS billing, and managed services for digital businesses. The company serves diverse industries, including media, charity, gaming, and ticketing, enabling seamless transactions through mobile platforms. Its infrastructure supports high-volume, low-latency payments, positioning it as a critical enabler for digital monetization. Fonix differentiates itself through deep carrier integrations, regulatory compliance, and a focus on user experience, making it a trusted partner for businesses requiring reliable mobile payment solutions. The company’s niche expertise in the UK market provides a defensible position, though it faces competition from broader fintech platforms and evolving payment technologies. Its ability to maintain strong relationships with mobile network operators and adapt to sector-specific demands underpins its market relevance.

Revenue Profitability And Efficiency

Fonix reported revenue of £76.1 million (GBp 76,089,000) for the period, with net income of £10.6 million (GBp 10,617,000), reflecting a healthy margin. Operating cash flow stood at £16.4 million (GBp 16,446,000), indicating efficient cash conversion. Capital expenditures were modest at £1.1 million (GBp 1,079,000), suggesting a capital-light model with scalable infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 11p (GBp 0.11) demonstrates consistent earnings power. With minimal debt (£262,000) and strong cash reserves (£26.5 million), Fonix maintains high capital efficiency. Its operating cash flow covers investments comfortably, supporting reinvestment or shareholder returns without leverage risks.

Balance Sheet And Financial Health

Fonix’s balance sheet is robust, with £26.5 million (GBp 26,480,000) in cash and equivalents against negligible debt. This liquidity position provides flexibility for growth initiatives or acquisitions. The absence of significant liabilities underscores financial stability and low risk of distress.

Growth Trends And Dividend Policy

The company’s growth is tied to UK mobile payment adoption, with potential upside from sector expansion. A dividend of 9p per share signals a commitment to shareholder returns, supported by strong cash generation. Future growth may hinge on diversifying services or geographic expansion beyond the UK.

Valuation And Market Expectations

At a market cap of ~£206.6 million, Fonix trades at a premium reflective of its niche leadership and cash-generative profile. The beta of 0.662 suggests lower volatility than the broader market, aligning with its stable revenue streams. Investors likely value its predictable earnings and dividend yield.

Strategic Advantages And Outlook

Fonix’s strategic advantages lie in its carrier partnerships and regulatory expertise, though reliance on the UK market poses concentration risks. The outlook remains positive if it can capitalize on digital payment trends, but competition and technological shifts warrant monitoring. Its strong balance sheet provides a buffer to navigate industry changes.

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