investorscraft@gmail.com

Intrinsic ValueMobile Tornado Group plc (MBT.L)

Previous Close£0.38
Intrinsic Value
Upside potential
Previous Close
£0.38

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

Mobile Tornado Group plc operates in the software application sector, specializing in instant communication solutions for mission-critical environments. The company’s core offerings include Push-to-Talk (PTT) technology, secure communication tools, and resource management platforms tailored for industries requiring real-time coordination, such as logistics, public safety, and utilities. Its solutions enable one-to-one or group communications, secure messaging, and workforce tracking, positioning it as a niche player in enterprise mobility. Mobile Tornado serves a global clientele, leveraging its proprietary technology to address the demand for reliable, low-latency communication systems. The company’s subsidiary status under Intechnology plc provides strategic backing, though its market share remains modest compared to larger telecom and software competitors. Its focus on secure, dispatch-oriented tools differentiates it from mainstream collaboration platforms, catering to specialized verticals with stringent operational requirements.

Revenue Profitability And Efficiency

In FY 2023, Mobile Tornado reported revenue of £2.27 million, reflecting its niche market focus. However, the company posted a net loss of £992k, with diluted EPS at -0.24p, indicating ongoing profitability challenges. Operating cash flow was negative (£69k), though capital expenditures were minimal (£7k), suggesting restrained investment activity. The lack of dividend payments aligns with its current financial repositioning.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore inefficiencies in scaling its solutions. With no dividend distribution and a reliance on Intechnology plc’s support, capital allocation remains constrained. The diluted EPS of -0.24p highlights weak earnings power, though its asset-light model may offer flexibility if revenue growth materializes.

Balance Sheet And Financial Health

Mobile Tornado holds £186k in cash against £11.12 million in total debt, signaling a leveraged position. The debt-heavy structure raises liquidity concerns, though its subsidiary status may mitigate immediate solvency risks. The absence of significant capex suggests a focus on preserving liquidity rather than aggressive expansion.

Growth Trends And Dividend Policy

Revenue trends remain subdued, with no dividend policy in place. The company’s growth hinges on adoption of its PTT and resource management tools in target industries. Without clear top-line acceleration, sustained losses may persist, limiting near-term shareholder returns.

Valuation And Market Expectations

With a market cap of £4.83 million and a beta of 1.335, the stock reflects high volatility and modest investor confidence. The negative earnings and leveraged balance sheet suggest cautious valuation, pending operational turnaround or strategic shifts.

Strategic Advantages And Outlook

Mobile Tornado’s specialized communication solutions offer differentiation in mission-critical sectors, but financial constraints and competition pose challenges. Its outlook depends on securing new contracts and improving monetization, supported by Intechnology’s backing. A pivot toward higher-margin services or partnerships could enhance viability.

Sources

Company filings, London Stock Exchange data

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