investorscraft@gmail.com

Intrinsic ValueLocation Sciences Group PLC (LSAI.L)

Previous Close£0.22
Intrinsic Value
Upside potential
Previous Close
£0.22

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

Location Sciences Group PLC operates as a specialized provider of location data intelligence, catering primarily to advertisers, agencies, and suppliers across industries such as automotive, retail, and hospitality. The company’s core revenue model revolves around its proprietary platforms, Verify and GeoProtect, which offer independent verification and validation of location-targeted advertising data. These solutions address critical pain points in digital advertising, such as data accuracy and fraud prevention, positioning the firm as a trusted intermediary in the programmatic ad ecosystem. The company’s niche focus on location data verification differentiates it from broader ad-tech players, allowing it to carve out a defensible market position. However, its relatively small scale and concentrated client base expose it to competitive pressures from larger data analytics providers. Location Sciences operates in a high-growth but fragmented sector, where demand for transparent, actionable location insights is rising alongside stricter regulatory scrutiny over data privacy and ad fraud.

Revenue Profitability And Efficiency

In FY 2023, Location Sciences reported revenue of 530.66k GBP, reflecting its niche market presence. However, the company faced significant challenges in profitability, with a net loss of -17.24m GBP and negative diluted EPS of -0.41 GBP. Operating cash flow was also negative at -6.88m GBP, indicating ongoing cash burn despite minimal capital expenditures. These metrics underscore inefficiencies in scaling its platform-centric model.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by high operating costs relative to its revenue base. With no debt and 955.11k GBP in cash, Location Sciences has relied on equity financing to sustain operations. The absence of leverage suggests conservative financial management, but the lack of profitability raises questions about long-term capital efficiency and the sustainability of its business model without further funding.

Balance Sheet And Financial Health

Location Sciences maintains a debt-free balance sheet, with cash reserves of 955.11k GBP providing limited runway. The absence of liabilities is a positive, but the company’s negative equity (-17.24m GBP net income against 4.24m shares outstanding) signals financial distress. Its ability to continue as a going concern hinges on securing additional capital or achieving operational breakeven.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stagnating amid persistent losses. The company does not pay dividends, reflecting its focus on reinvesting scarce resources into product development and market expansion. Given its cash burn, shareholder returns are unlikely in the near term unless operational performance improves materially.

Valuation And Market Expectations

With a market cap of 91.08k GBP, the market assigns minimal value to Location Sciences, likely due to its unprofitability and uncertain path to scalability. The low beta (0.56) suggests limited correlation with broader equity markets, possibly due to its micro-cap status and illiquidity. Investors appear skeptical about its ability to monetize its niche offerings effectively.

Strategic Advantages And Outlook

Location Sciences’ strategic advantage lies in its focused expertise in location data verification, a growing niche within ad-tech. However, its outlook is clouded by financial instability and competitive threats. Success depends on expanding its client base, improving monetization, and potentially partnering with larger platforms to enhance distribution. Without swift operational improvements, the company risks further erosion of shareholder value.

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