investorscraft@gmail.com

Intrinsic ValueMyanmar Investments International Limited (MIL.L)

Previous Close£0.03
Intrinsic Value
Upside potential
Previous Close
£0.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Myanmar Investments International Limited (MIL) is a venture capital and private equity firm focused on Myanmar’s emerging economy, targeting sectors such as telecoms, power, financial services, healthcare, and consumer goods. The firm adopts a dual investment approach, dividing its portfolio into core holdings for long-term value and financial holdings aimed at monetization within five to seven years. MIL typically invests between $5 million and $25 million, taking minority or majority stakes, and actively engages in portfolio management through board representation. Its strategy emphasizes Myanmar’s growth potential, avoiding large-scale real estate and natural resource projects. Despite operating in a high-risk environment due to Myanmar’s political and economic volatility, MIL positions itself as a gateway for investors seeking exposure to the country’s underdeveloped but high-growth sectors. The firm’s diversified focus across hard and soft infrastructure, manufacturing, and consumer services provides resilience against sector-specific downturns. However, its niche specialization in Myanmar limits geographic diversification, increasing reliance on the country’s macroeconomic stability.

Revenue Profitability And Efficiency

MIL reported no revenue for FY 2022, reflecting its role as an investment vehicle rather than an operating business. The firm posted a net loss of $21.9 million, driven by portfolio write-downs or unrealized losses amid Myanmar’s challenging economic climate. Operating cash flow was negative at $0.67 million, indicating ongoing operational costs without offsetting investment returns. Capital expenditures were negligible, consistent with its asset-light model.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of -$0.58 underscores its current lack of earnings power, attributable to adverse market conditions in Myanmar. With no debt and minimal cash reserves ($0.88 million), MIL’s ability to deploy capital for new investments is constrained. Its capital efficiency metrics are unfavorable, as the absence of revenue and negative cash flow highlight reliance on external funding or asset monetization.

Balance Sheet And Financial Health

MIL’s balance sheet shows limited liquidity, with cash equivalents under $1 million and no debt. The firm’s financial health is precarious due to its negative equity position, exacerbated by cumulative losses. Without tangible assets or recurring income, its solvency depends on successful exits from existing investments or additional capital raises.

Growth Trends And Dividend Policy

Growth prospects are tied to Myanmar’s economic recovery and political stabilization, both of which remain uncertain. MIL has not paid dividends, reflecting its focus on capital preservation and reinvestment. The firm’s exit strategy—via listings, trade sales, or swaps—faces execution risks given Myanmar’s underdeveloped capital markets and geopolitical instability.

Valuation And Market Expectations

With a market cap of $3.02 million, MIL trades at a steep discount to book value, signaling low investor confidence. The negative beta (-0.01) suggests idiosyncratic risk, detached from broader market movements. Valuation reflects skepticism about near-term monetization of its portfolio and Myanmar’s investability.

Strategic Advantages And Outlook

MIL’s local expertise and sectoral diversification provide a competitive edge in Myanmar’s fragmented market. However, the outlook remains highly speculative, contingent on macroeconomic improvements and successful exits. The firm’s survival hinges on either a rebound in Myanmar’s economy or strategic divestments at acceptable valuations.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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