investorscraft@gmail.com

Intrinsic ValueMediaZest plc (MDZ.L)

Previous Close£0.09
Intrinsic Value
Upside potential
Previous Close
£0.09

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

MediaZest plc operates in the advertising technology sector, specializing in immersive audio-visual solutions for retail and corporate clients. The company’s core revenue model revolves around providing end-to-end digital engagement tools, including projection mapping, holograms, and interactive displays, alongside content management and analytics services. Its offerings cater to retailers and brand owners seeking innovative ways to enhance customer interaction and brand awareness. MediaZest differentiates itself through integrated solutions that combine hardware, software, and data insights, positioning it as a niche player in experiential marketing. While the company operates primarily in the UK and Europe, it also has a presence in North America, targeting high-value retail and corporate environments. Despite its specialized focus, MediaZest faces competition from larger advertising agencies and tech providers, requiring continuous innovation to maintain relevance in a rapidly evolving digital landscape.

Revenue Profitability And Efficiency

MediaZest reported revenue of £3.07 million for the period, reflecting its niche market focus. However, the company posted a net loss of £214,000, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at £108,000, exacerbated by capital expenditures of £28,000, underscoring inefficiencies in cash generation relative to its operational scale.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -£0.0001 highlights weak earnings power, with losses persisting despite revenue generation. High total debt of £1.97 million against minimal cash reserves (£64,000) further strains capital efficiency, suggesting limited flexibility for reinvestment or debt servicing without external financing.

Balance Sheet And Financial Health

MediaZest’s balance sheet reveals significant financial stress, with total debt nearly 31 times its cash holdings. The lack of dividend payments and negative equity metrics point to a fragile financial position, requiring careful liquidity management to sustain operations amid its unprofitability.

Growth Trends And Dividend Policy

Growth prospects remain uncertain, with no dividend policy in place due to recurring losses. The company’s ability to expand its client base and monetize its technology offerings will be critical to reversing its negative earnings trend and stabilizing cash flows.

Valuation And Market Expectations

With a market cap of approximately £1.1 million, MediaZest trades at a low valuation, reflecting investor skepticism about its turnaround potential. The subdued beta of 0.485 suggests lower volatility but also limited market confidence in near-term catalysts.

Strategic Advantages And Outlook

MediaZest’s expertise in immersive retail technology provides a competitive edge, but execution risks and financial constraints temper optimism. Success hinges on securing larger contracts and improving operational leverage, though macroeconomic pressures in the advertising sector pose additional headwinds.

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