investorscraft@gmail.com

Intrinsic Valuei-nexus Global plc (INX.L)

Previous Close£2.25
Intrinsic Value
Upside potential
Previous Close
£2.25

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

i-nexus Global plc operates in the competitive enterprise SaaS sector, specializing in cloud-based strategy execution software. The company’s flagship product, the Strategy Execution management platform, provides organizations with tools for strategic planning, portfolio execution, and performance tracking, catering primarily to executives and professionals. Positioned as a niche player, i-nexus targets mid-to-large enterprises seeking to streamline complex strategic initiatives through digital transformation. The company differentiates itself with a focus on end-to-end execution visibility, though it competes with larger SaaS providers offering broader suites. Its revenue model hinges on subscription-based SaaS licenses, supplemented by professional services such as software customization and maintenance. While the global SaaS market is expanding rapidly, i-nexus faces challenges scaling against entrenched competitors with deeper resources. Its international presence, though limited, provides growth avenues in underpenetrated markets where demand for strategy execution tools is rising.

Revenue Profitability And Efficiency

In FY2023, i-nexus reported revenue of £3.53 million (GBp 3527681), reflecting its SaaS-driven model. However, the company posted a net loss of £756,070 (GBp -756070), with diluted EPS of -0.0256, indicating ongoing profitability challenges. Operating cash flow was negative at £227,763 (GBp -227763), exacerbated by capital expenditures of £164,060 (GBp -164060), underscoring inefficiencies in cash generation relative to growth investments.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight strained capital efficiency, with losses persisting despite revenue generation. The absence of positive operating leverage suggests high fixed costs or subscale operations. With no dividend payouts, retained capital is directed toward product development and market expansion, though returns remain unproven.

Balance Sheet And Financial Health

i-nexus holds £267,057 (GBp 267057) in cash against total debt of £2.17 million (GBp 2167495), signaling liquidity constraints. The debt-heavy balance sheet raises solvency concerns, particularly given recurring losses. Shareholder equity is likely under pressure, though detailed leverage ratios are unavailable.

Growth Trends And Dividend Policy

Growth is reliant on SaaS adoption, but stagnant revenue and persistent losses suggest limited traction. The company does not pay dividends, prioritizing reinvestment. However, without clear profitability milestones, sustainable growth remains uncertain.

Valuation And Market Expectations

With a market cap of £665,361 (GBp 665361) and a beta of 0.901, i-nexus trades as a high-risk micro-cap. The valuation reflects skepticism about its ability to achieve scale or profitability in a crowded SaaS market.

Strategic Advantages And Outlook

i-nexus’s niche focus on strategy execution tools offers differentiation, but execution risks loom. The outlook hinges on improving cash flow and expanding its customer base, though competitive pressures and financial constraints pose significant hurdles.

Sources

Company filings, London Stock Exchange data

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