investorscraft@gmail.com

Intrinsic ValueInnovaDerma PLC (IDP.L)

Previous Close£29.00
Intrinsic Value
Upside potential
Previous Close
£29.00

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

InnovaDerma PLC operates in the consumer defensive sector, specializing in clinically proven beauty, personal care, and life sciences products. The company’s diversified portfolio includes men’s skincare (Charles + Lee), hair removal solutions (Nuthing), tanning products (Skinny Tan), and hair regrowth treatments (Roots and GrowLase). Its revenue model is primarily direct-to-consumer (DTC) and e-commerce-driven, leveraging digital channels to reach customers in the UK, US, Australasia, and Asia Pacific. InnovaDerma competes in the highly fragmented personal care market by emphasizing clinically backed formulations and niche branding. While its market share remains modest, the company targets growth through product innovation and expansion into underpenetrated regions. The lack of physical retail presence differentiates it from traditional competitors, though this also limits broader brand visibility. Its focus on men’s grooming and hair care aligns with rising global demand in these segments.

Revenue Profitability And Efficiency

In FY 2023, InnovaDerma reported revenue of £91.61 million, with net income of £17.81 million, reflecting a net margin of approximately 19.4%. Operating cash flow stood at £24.57 million, indicating solid cash conversion. Capital expenditures were minimal (£-0.3 million), suggesting a lean operational model. The absence of debt and £1.55 million in cash reserves underscore efficient working capital management, though the lack of reinvestment may raise questions about long-term growth capacity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.94 GBp demonstrates earnings stability, supported by its asset-light DTC model. With no debt and negligible capex, return on invested capital is likely high, though precise metrics are unavailable. The focus on digital sales reduces fixed costs but may limit scalability compared to peers with omnichannel distribution.

Balance Sheet And Financial Health

InnovaDerma maintains a conservative balance sheet, with no debt and £1.55 million in cash. The absence of leverage provides flexibility but may also indicate underutilization of capital for growth. Shareholders’ equity appears robust, though detailed liabilities are undisclosed. The financial structure aligns with a low-risk profile, but the lack of debt could constrain aggressive expansion.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons. The company does not pay dividends, reinvesting cash flows into operations. Its DTC model and niche branding offer growth potential, but reliance on e-commerce exposes it to digital competition and customer acquisition costs. Expansion into new markets could drive future top-line increases.

Valuation And Market Expectations

With a beta of 1.31, InnovaDerma’s stock exhibits higher volatility than the market, reflecting its small-cap status and sector dynamics. The absence of a reported market cap complicates valuation analysis. Investors likely price in growth potential from digital sales and product innovation, but limited financial disclosures hinder precise benchmarking.

Strategic Advantages And Outlook

InnovaDerma’s strengths lie in its clinically backed product portfolio and asset-light DTC model. However, competition in beauty and personal care is intense, and the lack of physical retail or wholesale partnerships may cap market penetration. Strategic priorities likely include geographic expansion and product-line diversification, though execution risks remain. The outlook hinges on sustaining digital sales momentum and managing customer acquisition costs.

Sources

Company description and financial data sourced from publicly available disclosures; beta from market data providers.

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