investorscraft@gmail.com

Intrinsic ValueKooth plc (KOO.L)

Previous Close£136.00
Intrinsic Value
Upside potential
Previous Close
£136.00

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

Kooth plc is a UK-based digital mental health services provider, specializing in therapeutic support for children, young people, and adults. The company operates an online platform that integrates self-help tools, peer and professional content, and live counselling services, positioning itself as a leader in accessible mental healthcare. Its revenue model primarily relies on contracts with the UK National Health Service (NHS) and other institutional clients, ensuring recurring income streams. Kooth differentiates itself through its scalable, tech-enabled approach, which reduces barriers to mental health support while maintaining clinical efficacy. The company operates in the growing healthcare information services sector, benefiting from increasing demand for digital mental health solutions post-pandemic. Its market position is strengthened by regulatory tailwinds and partnerships with public health bodies, though competition from private telehealth providers remains a consideration.

Revenue Profitability And Efficiency

Kooth reported revenue of £66.7 million (GBp) for the latest fiscal year, with net income of £8.0 million (GBp), reflecting a healthy margin. The company’s operating cash flow of £17.8 million (GBp) underscores efficient operations, while minimal capital expenditures (-£0.1 million GBp) suggest a capital-light model. This aligns with its digital service delivery, which requires limited physical infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS of 0.21 GBp indicates solid earnings power relative to its market cap. The negligible total debt (£23k GBp) and high cash reserves (£21.8 million GBp) highlight strong capital efficiency, allowing flexibility for organic growth or strategic investments without leverage concerns.

Balance Sheet And Financial Health

Kooth maintains a robust balance sheet, with cash and equivalents covering all outstanding debt. The absence of significant liabilities and positive operating cash flow signal financial stability, though reliance on NHS contracts introduces concentration risk.

Growth Trends And Dividend Policy

Revenue growth is likely tied to NHS adoption and expansion into new demographics. The company does not pay dividends, reinvesting cash flows into platform development and market penetration, consistent with its growth-stage profile.

Valuation And Market Expectations

At a market cap of ~£56.5 million (GBp), Kooth trades at a moderate valuation, with investors likely pricing in sustained public-sector demand. The beta of 0.862 suggests lower volatility than the broader market.

Strategic Advantages And Outlook

Kooth’s NHS partnerships and regulatory compliance provide a moat, while scalability supports margin expansion. Risks include funding shifts in public healthcare, but the long-term outlook remains positive given rising mental health awareness.

Sources

Company filings, London Stock Exchange disclosures

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