investorscraft@gmail.com

Intrinsic ValueFocus Xplore Plc (FOX.L)

Previous Close£0.03
Intrinsic Value
Upside potential
Previous Close
£0.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fox Marble Holdings PLC operates in the industrial materials sector, specializing in the extraction and processing of dimensional marble from quarries in North Macedonia and Kosovo. The company owns and operates four quarries—Cervenillë, Syriganë, and Malishevë in Kosovo, and Prilep in North Macedonia—positioning itself as a niche player in the European marble market. Its core revenue model revolves around the sale of raw and processed marble blocks, slabs, and tiles to construction and architectural clients globally. Fox Marble differentiates itself through its high-quality, ethically sourced stone, catering to premium projects in commercial and residential real estate. Despite operating in a competitive and capital-intensive industry, the company leverages its strategic geographic presence to serve both regional and international markets. However, its small scale and limited diversification expose it to cyclical demand fluctuations in the construction sector.

Revenue Profitability And Efficiency

In FY 2023, Fox Marble reported revenue of £1.4 million (GBp 139,552), reflecting challenges in scaling operations. The company posted a net loss of £2.5 million (GBp -2,540,093), with diluted EPS of -0.0401, indicating persistent profitability struggles. Operating cash flow was negative at £200,388, underscoring inefficiencies in converting revenue into cash. The absence of capital expenditures suggests limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

Fox Marble’s negative earnings and operating cash flow highlight weak earnings power, exacerbated by high fixed costs in quarrying operations. The lack of debt (total debt: £0) mitigates financial risk but also limits leverage opportunities. With minimal cash reserves (£414), the company faces liquidity constraints, restricting its ability to fund expansion or weather downturns.

Balance Sheet And Financial Health

The balance sheet shows negligible cash (£414) and no debt, resulting in a low-risk capital structure. However, the company’s financial health is strained by recurring losses and negative cash flows. Shareholders’ equity is likely eroded by accumulated deficits, raising concerns about long-term solvency without external financing or operational turnaround.

Growth Trends And Dividend Policy

Fox Marble has not demonstrated consistent revenue growth, with FY 2023 sales remaining subdued. The company does not pay dividends, reflecting its focus on preserving capital amid operational challenges. Future growth hinges on expanding quarry output and securing larger contracts, though execution risks remain high given its track record.

Valuation And Market Expectations

With a market cap of £30.6 million (GBp 30,637,170), Fox Marble trades at a significant premium to its revenue, suggesting speculative investor sentiment. The low beta (0.54) indicates relative insulation from market volatility, but the valuation appears disconnected from fundamental performance, likely pricing in potential turnaround scenarios.

Strategic Advantages And Outlook

Fox Marble’s strategic advantages include ownership of quarries with high-quality marble deposits and a foothold in Europe’s construction supply chain. However, the outlook remains uncertain due to operational inefficiencies and reliance on a cyclical industry. Success depends on improving sales execution, cost management, and securing sustainable demand for its marble products.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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