investorscraft@gmail.com

Intrinsic ValueIconic Labs Plc (ICON.L)

Previous Close£1.99
Intrinsic Value
Upside potential
Previous Close
£1.99

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

Iconic Labs Plc operates at the intersection of media and technology, specializing in digital marketing, content creation, and technology-driven advisory services. The company serves clients through a suite of offerings, including campaign management, creative services, and post-campaign analytics, leveraging its expertise in social media and online publishing. Positioned in the competitive advertising agencies sector, Iconic Labs differentiates itself by integrating data-driven insights with scalable digital solutions, catering to businesses seeking targeted audience engagement. Its pivot from WideCells Group PLC in 2019 underscores a strategic shift toward high-growth digital media, though its market footprint remains niche relative to larger peers. The firm’s hybrid model—combining consulting with execution—addresses the demand for end-to-end digital strategies, though scalability and client concentration risks persist in this fragmented industry.

Revenue Profitability And Efficiency

Iconic Labs reported no revenue for the period, reflecting operational challenges or transitional phases in its business model. Despite this, it posted a net income of £4.2 million, likely driven by non-operational gains or accounting adjustments. Negative operating cash flow of £802,713 highlights inefficiencies in core operations, with no capital expenditures suggesting limited reinvestment for growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.0477 GBp indicates modest earnings relative to shares outstanding, but reliance on non-recurring items raises questions about sustainable profitability. Absence of revenue and high cash burn underscore inefficiencies, though zero capital expenditures imply no immediate liquidity strain from growth investments.

Balance Sheet And Financial Health

Iconic Labs holds £129,309 in cash against £2.65 million in total debt, signaling a leveraged position with limited liquidity. The debt-heavy structure, coupled with negative operating cash flow, may constrain financial flexibility unless operational performance improves or refinancing is secured.

Growth Trends And Dividend Policy

With no revenue and a reliance on non-operational income, growth trends remain unclear. The absence of dividends aligns with the company’s focus on preserving capital amid uncertain cash generation, though this may deter income-focused investors.

Valuation And Market Expectations

The market cap of £585,979 reflects minimal investor confidence, likely due to the lack of revenue and operational instability. A beta of 0.131 suggests low correlation with broader market movements, possibly indicating perceived idiosyncratic risks.

Strategic Advantages And Outlook

Iconic Labs’ expertise in digital media and advisory services could position it for recovery if it stabilizes revenue streams. However, its outlook hinges on addressing cash burn, reducing debt, and proving scalability in a competitive sector. Strategic partnerships or niche focus may offer pathways to relevance.

Sources

Company filings, London Stock Exchange data

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