investorscraft@gmail.com

Intrinsic ValueImmediate Acquisition Plc (IME.L)

Previous Close£17.75
Intrinsic Value
Upside potential
Previous Close
£17.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Immediate Acquisition Plc operates in the Internet Content & Information sector, though it currently lacks significant operational activities. Previously, the company provided marketing and communication services, but it has since pivoted, rebranding from Immedia Group Plc in 2022. Its historical focus on digital and broadcast media services positioned it within a competitive landscape dominated by larger, more diversified players. The company’s shift to an acquisition-focused strategy suggests a transitional phase, possibly targeting undervalued assets in the communication services space. With no active revenue streams, its market position remains speculative, hinging on future strategic moves rather than current operational strength. The London-based firm’s minimal market capitalization and lack of debt reflect its dormant status, leaving investors to assess its potential based on management’s ability to execute acquisitions effectively.

Revenue Profitability And Efficiency

In FY 2021, Immediate Acquisition reported revenue of £2.94 million, but net losses of £366,093, reflecting inefficiencies in its prior operations. The negative operating cash flow of £1.25 million and minimal capital expenditures (£67,619) underscore its inactive state. With no dividend payouts and diluted EPS of -£0.0261, the company’s financial performance signals a lack of sustainable profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is currently negligible, with negative net income and no discernible return on capital. Its cash position of £622,788 provides limited liquidity, but without operational leverage or debt, capital efficiency metrics remain undefined. The absence of revenue-generating activities renders traditional earnings analysis irrelevant.

Balance Sheet And Financial Health

Immediate Acquisition’s balance sheet is lightweight, with no debt and cash reserves of £622,788. The lack of liabilities suggests financial stability, but the absence of productive assets or revenue streams limits its ability to generate value. Shareholder equity is primarily tied to cash holdings, with no significant tangible or intangible resources.

Growth Trends And Dividend Policy

The company exhibits no growth trends, given its non-operational status. Its historical pivot from marketing services to an acquisition-focused model implies a strategic reset, but execution risks remain high. Dividend payments are nonexistent, aligning with its lack of earnings and focus on preserving capital for future opportunities.

Valuation And Market Expectations

With negligible market capitalization and no active business, valuation metrics are inapplicable. Investor expectations hinge entirely on the company’s ability to identify and capitalize on acquisition targets, a high-risk proposition given its limited financial resources and unproven track record in this strategy.

Strategic Advantages And Outlook

Immediate Acquisition’s primary advantage lies in its clean balance sheet and flexibility to pursue acquisitions. However, its outlook is highly uncertain, dependent on management’s ability to secure value-accretive deals. Without a clear pipeline or operational history in acquisitions, the company remains a speculative play with significant execution risk.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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