investorscraft@gmail.com

Intrinsic ValueHuddled Group Plc (HUD.L)

Previous Close£2.10
Intrinsic Value
Upside potential
Previous Close
£2.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Huddled Group Plc operates in the competitive entertainment and e-commerce sectors, leveraging a diversified portfolio that includes virtual reality (VR) hardware and experiences under the Vodiac and Let's Explore brands, alongside a direct-to-consumer grocery platform, Discount Dragon. The company's VR segment targets the growing demand for immersive home entertainment, while Discount Dragon capitalizes on the market for discounted, surplus, and short-dated grocery items, appealing to cost-conscious consumers. Positioned in the UK market, Huddled Group faces competition from both established entertainment providers and e-commerce giants, but its niche focus on VR and surplus groceries provides differentiation. The company's recent rebranding from Let's Explore Group PLC to Huddled Group Plc reflects a strategic consolidation of its diverse business lines under a unified identity, aiming to enhance brand recognition and operational synergy.

Revenue Profitability And Efficiency

In FY 2023, Huddled Group reported revenue of £2.42 million, with a notable net income of £12.98 million, driven by non-operational gains. The diluted EPS stood at 3.66p, indicating profitability on a per-share basis. However, operating cash flow was negative at £3.20 million, suggesting challenges in core cash generation, partially offset by modest capital expenditures of £278,000.

Earnings Power And Capital Efficiency

The company's earnings power appears robust on paper due to significant net income, but this is likely influenced by one-time items rather than recurring operations. Capital efficiency metrics are mixed, with negative operating cash flow indicating potential inefficiencies in converting revenue to cash, though low total debt of £28,000 suggests a conservative leverage profile.

Balance Sheet And Financial Health

Huddled Group maintains a solid liquidity position with £4.27 million in cash and equivalents, providing a buffer against operational cash burn. Total debt is minimal at £28,000, resulting in a near debt-free balance sheet. This strong liquidity and low leverage underscore the company's financial stability, though sustained negative operating cash flow could pressure reserves over time.

Growth Trends And Dividend Policy

Growth trends are unclear due to the lack of historical revenue context, but the company's diversified business model may offer multiple avenues for expansion. Huddled Group does not currently pay dividends, reflecting a focus on reinvesting potential earnings into business development or operational needs, aligning with its growth-stage profile.

Valuation And Market Expectations

With a market capitalization of approximately £9.86 million, the company trades at a premium to its reported revenue, suggesting investor expectations of future growth or profitability improvements. The beta of 1.552 indicates higher volatility relative to the market, likely reflecting the speculative nature of its business segments.

Strategic Advantages And Outlook

Huddled Group's strategic advantages lie in its niche focus on VR and discounted groceries, sectors with distinct consumer appeal. The outlook hinges on its ability to scale operations, improve cash flow, and capitalize on rebranding efforts. Success will depend on execution in competitive markets and potential synergies between its diverse business lines.

Sources

Company description, financial data, and market metrics provided by user.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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