investorscraft@gmail.com

Intrinsic ValueInsig AI Plc (INSG.L)

Previous Close£18.50
Intrinsic Value
Upside potential
Previous Close
£18.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Insig AI Plc operates in the software infrastructure sector, specializing in data science and machine learning solutions tailored for investment professionals. The company’s core revenue model revolves around its proprietary platforms—Insig Portfolio, Insig Data, Insig Docs, Insig Exceleton, and Insig ESG—which transform complex financial data into actionable insights using advanced machine learning techniques. These tools enhance portfolio analysis, ESG strategy development, and document automation, positioning Insig AI as a niche player in the fintech and regtech spaces. The company serves asset managers and investment firms seeking data-driven decision-making tools, leveraging cloud computing and elastic database technologies to deliver scalable solutions. Despite its innovative offerings, Insig AI operates in a competitive landscape dominated by larger financial analytics providers, requiring continuous innovation to maintain relevance. Its focus on ESG and machine learning aligns with growing industry trends, but market penetration remains a challenge given its relatively small scale and the capital-intensive nature of AI development.

Revenue Profitability And Efficiency

Insig AI reported revenue of £369,860 for FY 2024, reflecting its early-stage commercialization efforts. The company posted a net loss of -£15.9 million, underscoring significant investment in R&D and operational scaling. Operating cash flow was negative at -£299,394, while capital expenditures totaled -£1.02 million, indicating ongoing infrastructure and product development costs. These metrics highlight the company’s pre-profitability phase, with efficiency gains yet to materialize.

Earnings Power And Capital Efficiency

The diluted EPS of -£0.16 and negative net income demonstrate limited earnings power currently. High R&D and customer acquisition costs likely weigh on capital efficiency, though the machine learning focus could yield long-term scalability. The absence of positive operating cash flow suggests reliance on external funding to sustain growth initiatives.

Balance Sheet And Financial Health

Insig AI’s balance sheet shows £37,847 in cash, against total debt of £1.54 million, indicating liquidity constraints. The modest cash position relative to debt and operating burn rate raises concerns about near-term financial flexibility. Further fundraising may be necessary to support ongoing operations and expansion.

Growth Trends And Dividend Policy

Growth is driven by adoption of AI-driven analytics in finance, but revenue remains minimal. The company does not pay dividends, reinvesting all resources into product development and market penetration. Investor returns are contingent on future commercialization success.

Valuation And Market Expectations

With a market cap of £40.2 million, the valuation reflects high growth expectations despite current losses. The negative beta (-0.594) suggests low correlation with broader markets, typical of speculative tech stocks. Market sentiment appears to price in long-term AI adoption potential.

Strategic Advantages And Outlook

Insig AI’s niche in AI-powered investment tools offers differentiation, but execution risks persist. The outlook hinges on scaling its platforms and securing larger client deployments. Success depends on leveraging ESG and machine learning trends while managing cash burn.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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