investorscraft@gmail.com

Intrinsic ValueLimitless Earth plc (LME.L)

Previous Close£1.50
Intrinsic Value
Upside potential
Previous Close
£1.50

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

Limitless Earth plc is a UK-based principal investment firm targeting sectors influenced by long-term demographic shifts, including cleantech, life sciences, and medtech. The firm adopts a flexible investment approach, taking minority or controlling stakes in small European companies, often securing board representation to drive strategic influence. Its portfolio spans energy, water, food, housing, and technology innovations, focusing on high-growth niches like recycling and internet-enabled services. While the firm emphasizes passive and active investments in both public and private markets, its geographic concentration in the UK exposes it to regional economic fluctuations. The company’s niche focus on demographic-driven trends positions it as a specialized player in the asset management sector, though its small scale limits competitive breadth against larger diversified peers. Its strategy hinges on identifying undervalued opportunities with clear catalysts, but execution risks remain elevated given the early-stage nature of many investments.

Revenue Profitability And Efficiency

Limitless Earth reported minimal revenue of £3,970 (GBp) in FY2024, overshadowed by a net loss of £1.02 million (GBp), reflecting challenges in monetizing its investment portfolio. Negative operating cash flow of £477,980 (GBp) and negligible capital expenditures underscore its reliance on external funding to sustain operations, with efficiency metrics remaining weak due to limited revenue generation.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of -£0.0015 (GBp) and absence of dividend payouts highlight its current lack of earnings power. With no debt and £745,200 (GBp) in cash, liquidity is modest but insufficient to offset persistent operating losses, suggesting capital efficiency is constrained by the speculative nature of its investments.

Balance Sheet And Financial Health

Limitless Earth maintains a debt-free balance sheet with £745,200 (GBp) in cash, providing short-term stability. However, recurring losses and negative cash flows strain financial health, necessitating future capital raises or portfolio divestments to fund ongoing operations and investments.

Growth Trends And Dividend Policy

The company’s growth is tied to the performance of its niche investments, which have yet to yield material returns. With no dividends and a focus on capital appreciation, shareholder returns depend entirely on portfolio valuation uplifts, which remain uncertain given the early-stage focus.

Valuation And Market Expectations

The firm’s £1.19 million (GBp) market cap reflects skepticism around its ability to scale profitability. A negative beta of -0.246 suggests low correlation to broader markets, but investor confidence is likely tempered by its unproven track record and speculative strategy.

Strategic Advantages And Outlook

Limitless Earth’s demographic-driven thesis offers differentiation, but its small scale and concentrated bets limit near-term upside. Success hinges on identifying breakout winners in its portfolio, though macroeconomic volatility and sector-specific risks cloud the outlook.

Sources

Company description, financials, and market data sourced from publicly disclosed filings and 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