investorscraft@gmail.com

Intrinsic ValueLoopUp Group plc (LOOP.L)

Previous Close£0.70
Intrinsic Value
Upside potential
Previous Close
£0.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

LoopUp Group plc operates in the competitive cloud communications sector, providing specialized solutions for business-critical external communications. The company’s core offerings include cloud telephony services, conferencing solutions, and managed event calls, primarily targeting multinationals, SMEs, public sector bodies, and professional services firms. Its integration with Microsoft Teams positions it as a niche player in the growing hybrid work environment, though it faces stiff competition from larger, diversified SaaS providers. LoopUp’s focus on managed services differentiates it from pure-play conferencing platforms, but its market penetration remains limited compared to global giants. The company’s geographic footprint spans the UK, EU, and North America, though its scale and brand recognition lag behind industry leaders. Its ability to serve regulated industries with compliance-ready solutions could be a long-term advantage, but execution risks persist in a capital-intensive sector.

Revenue Profitability And Efficiency

LoopUp reported FY2022 revenue of £16.48 million, reflecting challenges in scaling its platform amid market saturation. The company posted a net loss of £21.8 million, with negative diluted EPS of 18p, underscoring profitability pressures. Operating cash flow was marginally positive at £163k, but heavy capital expenditures (£5.98 million) strained liquidity, indicating ongoing investment needs without commensurate revenue growth.

Earnings Power And Capital Efficiency

The company’s negative earnings and high capex-to-revenue ratio (36%) reveal inefficient capital deployment. With no dividend payouts, all retained capital is directed toward operations and growth initiatives, though the ROI remains unproven. The lack of operating leverage suggests the current business model struggles to translate top-line performance into bottom-line results.

Balance Sheet And Financial Health

LoopUp’s balance sheet shows £1.66 million in cash against £9.17 million of total debt, raising liquidity concerns. The debt-to-equity ratio appears elevated given recurring losses. While the £1.43 million market cap suggests equity cushion, sustained cash burn could necessitate further financing in the absence of operational turnaround.

Growth Trends And Dividend Policy

Top-line contraction and persistent losses indicate stagnant growth despite sector tailwinds. The absence of dividends aligns with reinvestment needs, but the lack of visible revenue acceleration or margin improvement limits near-term optimism. Customer acquisition costs and churn rates in the competitive UCaaS space remain unverified challenges.

Valuation And Market Expectations

At a market cap of £1.43 million, the stock trades at 0.09x revenue, reflecting skepticism about turnaround prospects. The negative beta (-0.039) suggests idiosyncratic risk, with investors pricing in limited correlation to broader markets. Valuation appears to factor in existential risks rather than growth potential.

Strategic Advantages And Outlook

LoopUp’s specialization in managed Microsoft Teams integration offers differentiation, but execution hurdles and funding constraints cloud the outlook. Success hinges on converting niche capabilities into sustainable unit economics. Without clear path to breakeven, the company remains vulnerable to consolidation or further capital erosion in a winner-takes-most sector.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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