investorscraft@gmail.com

Intrinsic ValueGS Chain plc (GSC.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 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GS Chain plc operates as a shell company within the financial services sector, focusing on identifying and acquiring technology-focused businesses. The firm, rebranded from International Tech and Fintech plc in 2021, seeks strategic acquisitions to transition into an operational entity. Its market positioning remains speculative, given its early-stage status and lack of active revenue streams. The company’s niche lies in targeting undervalued or emerging tech opportunities, though its success hinges on execution and due diligence capabilities. As a London-based entity, it leverages proximity to financial and tech hubs but faces competition from established investment firms and SPACs. Without a current operational footprint, GS Chain’s market relevance depends on future acquisitions and sector alignment.

Revenue Profitability And Efficiency

GS Chain reported no revenue for FY 2023, reflecting its pre-revenue status as a shell company. Net losses widened to -688,242 GBp, driven by administrative and due diligence costs. Operating cash flow was negative (-303,187 GBp), with no capital expenditures, underscoring its focus on overhead containment while pursuing acquisition targets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0017 GBp highlights its lack of earnings power in the absence of operational assets. Negative cash flows and net income indicate inefficiencies typical of early-stage acquisition vehicles, with capital primarily allocated to exploratory activities rather than income generation.

Balance Sheet And Financial Health

GS Chain holds 561,054 GBp in cash against total debt of 681,000 GBp, suggesting a leveraged position with limited liquidity. The debt-heavy structure may constrain flexibility in securing acquisitions unless supplemented by equity raises or refinancing.

Growth Trends And Dividend Policy

Growth prospects are entirely tied to future acquisitions, with no organic revenue or dividend history (0 GBp DPS). The absence of a dividend policy aligns with its focus on capital preservation for strategic deals.

Valuation And Market Expectations

The market cap of ~1.5M GBp reflects speculative valuation, with a beta of 0.017 indicating minimal correlation to broader markets. Investors likely price in potential acquisition upside rather than current fundamentals.

Strategic Advantages And Outlook

GS Chain’s primary advantage is its clean-slate structure for tech-sector acquisitions, though execution risks are high. The outlook remains uncertain pending successful deal closure and integration. Near-term challenges include debt management and target identification in a competitive tech M&A landscape.

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