investorscraft@gmail.com

Intrinsic ValueLive Company Group Plc (LVCG.L)

Previous Close£0.30
Intrinsic Value
Upside potential
Previous Close
£0.30

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

Live Company Group Plc operates in the live events and entertainment industry, specializing in experiential activations through its BRICKLIVE brand. The company generates revenue by licensing its modular brick-based exhibitions, tours, and interactive experiences to venue operators globally, supported by content creation and technical services. Its three segments—Models and Sets, Tours and Trails, and Sports and Entertainment—cater to family audiences, leveraging partnerships to expand geographically. The firm differentiates itself through scalable, IP-driven events that blend education and entertainment, though it faces competition from larger media and theme park operators. Live Company Group targets niche markets with localized adaptations, but its growth depends on securing high-profile venues and sustaining licensee relationships in a post-pandemic recovery phase.

Revenue Profitability And Efficiency

In FY 2022, Live Company Group reported revenue of £4.77 million (GBp 477.4 million), reflecting its post-pandemic reactivation of events. However, net losses deepened to £9.67 million (GBp -967.1 million), with diluted EPS at -4.99p, indicating persistent cost pressures and operational inefficiencies. Negative operating cash flow of £1.29 million (GBp -129.3 million) and minimal capex (£209k) suggest constrained liquidity for growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore challenges in achieving scale. High reliance on licensing fees and variable event-based income limits margin stability, while capital efficiency is hampered by upfront investments in IP development and partner onboarding. The diluted EPS of -4.99p further highlights weak earnings conversion relative to its share base.

Balance Sheet And Financial Health

Live Company Group held £291k (GBp 29.1 million) in cash against £1.45 million (GBp 145.2 million) of total debt at FYE 2022, signaling liquidity strain. With no dividend payouts and a market cap of £7.8 million (GBp 779.8 million), the balance sheet remains leveraged, requiring improved cash generation to service obligations.

Growth Trends And Dividend Policy

Growth hinges on expanding BRICKLIVE’s global footprint, though FY 2022 results show limited traction. The absence of dividends aligns with its reinvestment needs, but sustained losses may deter investor confidence. Recovery in the events sector could provide tailwinds, but execution risks persist.

Valuation And Market Expectations

The negative beta (-0.102) suggests low correlation with broader markets, typical of niche entertainment stocks. The £7.8 million market cap reflects skepticism about near-term profitability, with valuation likely tied to future licensing deals rather than current fundamentals.

Strategic Advantages And Outlook

Live Company Group’s asset-light licensing model and modular IP offer scalability, but success depends on operational turnaround and partner retention. A focus on high-margin digital or hybrid events could diversify revenue, though macroeconomic pressures on discretionary spending remain a headwind.

Sources

Company filings, London Stock Exchange data

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