investorscraft@gmail.com

Intrinsic ValueFragrant Prosperity Holdings Limited (FPP.L)

Previous Close£0.50
Intrinsic Value
Upside potential
Previous Close
£0.50

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

Fragrant Prosperity Holdings Limited operates as a shell company with no significant active operations, focusing primarily on identifying acquisition targets in the technology, medicinal cannabis, or CBD wellness sectors across Europe and Asia. The company’s strategy hinges on leveraging its financial structure to facilitate mergers or acquisitions, positioning itself as a vehicle for future growth in high-potential industries. However, its lack of current revenue-generating activities places it in a speculative category, reliant on successful deal execution to transition into an operational entity. The firm’s market position is inherently unstable, given its dependence on external opportunities rather than organic growth or established market share. Its historical rebranding from Vale International Group Limited reflects its evolving strategic focus, though tangible progress remains unproven. As a British Virgin Islands-incorporated entity, it operates with flexibility but faces scrutiny due to its shell status and limited transparency.

Revenue Profitability And Efficiency

The company reported no revenue for the period, reflecting its non-operational status. Net income stood at -GBp 111.9k, with diluted EPS of -GBp 0.0018, underscoring ongoing costs without offsetting income. Operating cash flow was deeply negative at -GBp 85.7k, further highlighting its reliance on external financing to sustain activities in the absence of core business operations.

Earnings Power And Capital Efficiency

With no revenue streams, the company lacks earnings power, and its capital efficiency is unmeasurable under current conditions. The negative EPS and operating cash flow indicate inefficient use of capital, as expenses are incurred without generating returns. The absence of capital expenditures suggests minimal investment in tangible assets or growth initiatives.

Balance Sheet And Financial Health

Cash and equivalents totaled GBp 109.7k, while total debt reached GBp 535.9k, implying a leveraged position with limited liquidity. The debt-heavy structure, coupled with no operational income, raises concerns about financial sustainability unless near-term acquisitions materialize to improve the asset base and cash flow generation.

Growth Trends And Dividend Policy

Growth is entirely contingent on successful acquisitions, with no organic trends to analyze. The company has not paid dividends, consistent with its pre-revenue stage and focus on capital preservation for potential deals. Shareholder returns are speculative, tied to future strategic moves rather than current performance.

Valuation And Market Expectations

The market cap of GBp 852.3k reflects investor speculation on the company’s ability to execute its acquisition strategy. A beta of 1.4 indicates higher volatility versus the market, aligning with its high-risk profile. Valuation metrics are irrelevant absent revenue or earnings, leaving the stock price driven by sentiment around potential sector entry.

Strategic Advantages And Outlook

The company’s sole advantage is its flexibility to pivot into high-growth sectors, but execution risk is severe. Without a clear acquisition timeline or target, the outlook remains uncertain. Success hinges on management’s ability to identify and integrate a viable business, a challenge compounded by its financial constraints and competitive acquisition landscape.

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