investorscraft@gmail.com

Intrinsic ValueItaconix plc (ITX.L)

Previous Close£115.00
Intrinsic Value
Upside potential
Previous Close
£115.00

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

Itaconix plc operates in the specialty chemicals sector, focusing on bio-based polymers for personal care, home care, and industrial applications. The company leverages sustainable chemistry to produce water-soluble polymers and odor neutralizers, catering to environmentally conscious markets in North America and Europe. Its product portfolio includes Itaconix TSI, DSP, and CHT for industrial uses, alongside VELAFRESH for personal care, positioning it as a niche innovator in green chemistry. Itaconix differentiates itself through proprietary formulations that enhance performance while reducing environmental impact, appealing to brands seeking sustainable alternatives. Despite competition from larger chemical firms, the company’s specialized focus on bio-based solutions provides a defensible market position. Its partnerships, such as with Nouryon for hair styling ingredients, underscore its collaborative approach to scaling technology adoption.

Revenue Profitability And Efficiency

Itaconix reported revenue of £6.5 million for the period, reflecting its niche market focus. However, the company posted a net loss of £1.87 million, with diluted EPS of -14p, indicating ongoing challenges in achieving profitability. Operating cash flow was negative £2.75 million, though capital expenditures were modest at £0.46 million, suggesting restrained investment amid financial pressures.

Earnings Power And Capital Efficiency

The negative earnings and cash flow highlight inefficiencies in scaling operations profitably. With an operating cash flow deficit exceeding net losses, working capital management appears strained. The company’s ability to monetize its bio-based polymer technology remains unproven at scale, though its asset-light model mitigates some capital intensity risks.

Balance Sheet And Financial Health

Itaconix maintains a solid liquidity position with £5.48 million in cash, against £1.97 million in total debt, providing a cushion for near-term operations. The absence of dividends aligns with its growth-stage focus, while the equity base of 13.49 million shares dilutes per-share metrics. The balance sheet suggests sustainability but limited flexibility for aggressive expansion.

Growth Trends And Dividend Policy

Revenue growth is contingent on broader adoption of sustainable chemicals, a market with long-term potential but near-term adoption hurdles. The company reinvests all cash flows into R&D and commercialization, evidenced by its zero-dividend policy. Market penetration in home care and industrial segments will be critical to reversing negative earnings trends.

Valuation And Market Expectations

At a market cap of £13.49 million, the stock trades at ~2x revenue, reflecting skepticism about near-term profitability. The beta of 1.19 indicates higher volatility versus the market, typical for small-cap specialty chemical firms. Investors likely price in execution risks alongside the potential for disruptive bio-based solutions.

Strategic Advantages And Outlook

Itaconix’s edge lies in its patented bio-polymer technology and sustainability tailwinds. However, commercialization challenges and competition from established players pose risks. Success hinges on securing larger customer contracts and improving margins. The outlook remains speculative, with upside tied to regulatory shifts favoring green chemistry and partnerships scaling its innovations.

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