investorscraft@gmail.com

Intrinsic ValueMarechale Capital Plc (MAC.L)

Previous Close£2.35
Intrinsic Value
Upside potential
Previous Close
£2.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Marechale Capital Plc operates as a specialized corporate finance firm, offering strategic advisory and capital-raising services primarily to early-stage and growth-oriented companies in the UK and Europe. The company focuses on sectors such as hospitality and renewable energy, providing tailored solutions including equity financing, mezzanine debt, and refinancing advice. Its expertise in niche markets positions it as a trusted intermediary for businesses seeking growth capital or exit strategies. Marechale differentiates itself through deep sector knowledge and a hands-on advisory approach, though its small scale limits its competitive reach compared to larger investment banks. The firm’s reliance on fee-based revenue from transactions and advisory services ties its performance closely to market conditions and deal flow in its target industries.

Revenue Profitability And Efficiency

In FY 2024, Marechale reported revenue of £668,816 (GBp), but posted a net loss of £182,987 (GBp), reflecting challenges in translating advisory activity into profitability. The negative operating cash flow of £256,062 (GBp) suggests inefficiencies in cost management or timing gaps between service delivery and fee realization. The absence of capital expenditures indicates a lean operational model, but persistent losses raise concerns about sustainable scalability.

Earnings Power And Capital Efficiency

The diluted EPS of -0.0018 GBp underscores weak earnings power, likely due to high fixed costs relative to revenue. With no dividend payouts, the company retains no earnings for reinvestment, limiting its ability to compound capital. The lack of meaningful debt (total debt: £22,499 GBp) suggests minimal leverage, but also underutilization of balance sheet potential to fund growth initiatives.

Balance Sheet And Financial Health

Marechale’s balance sheet holds £248,196 (GBp) in cash, providing liquidity but insufficient to offset recurring operating losses without additional fundraising. The negligible debt level implies low financial risk, but the absence of tangible assets or recurring income streams leaves the firm vulnerable to market downturns. The equity-heavy structure may appeal to risk-averse stakeholders, yet it lacks defensive resilience.

Growth Trends And Dividend Policy

The company’s growth trajectory appears stagnant, with no dividend distributions signaling a focus on survival rather than shareholder returns. Its reliance on transactional revenue in cyclical sectors like hospitality and renewables exposes it to macroeconomic volatility. Without clear diversification or scale-up strategies, organic growth prospects remain uncertain.

Valuation And Market Expectations

At a market cap of £1.59M (GBp) and a beta of 0.524, Marechale trades as a low-volatility micro-cap, likely reflecting limited investor confidence in its turnaround potential. The absence of earnings multiples highlights skepticism about near-term profitability, with valuation driven largely by niche expertise rather than financial performance.

Strategic Advantages And Outlook

Marechale’s sector-specific advisory focus is a double-edged sword: it commands premium expertise but lacks diversification to mitigate sector downturns. Success hinges on revitalizing deal flow and improving cost discipline. A pivot toward higher-margin services or strategic partnerships could enhance viability, though current trends suggest continued challenges in achieving sustainable profitability.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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