investorscraft@gmail.com

Intrinsic ValueMirada Plc (MIRA.L)

Previous Close£1.55
Intrinsic Value
Upside potential
Previous Close
£1.55

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

Mirada Plc operates in the digital TV and broadcast markets, providing a suite of software solutions tailored for content delivery, management, and monetization. Its flagship Iris ecosystem offers a comprehensive platform for front and back-end applications, while UX Evolver and Iris OTT enhance operator capabilities in content distribution. The company serves a diverse clientele across Mexico, Europe, Asia, and the Americas, focusing on mid-sized and large operators seeking scalable, data-driven solutions. Mirada differentiates itself through Log IQ, a data intelligence platform that enables operators to optimize content strategies. The company operates in a competitive but growing sector, where demand for OTT and digital TV solutions is rising. Its market position is bolstered by its ability to offer modular, customizable tools that cater to varying operator needs, though it faces competition from larger global players with broader portfolios.

Revenue Profitability And Efficiency

Mirada reported revenue of £11.02 million for FY 2022, reflecting its niche market presence. However, the company recorded a net loss of £2.87 million, indicating ongoing challenges in achieving profitability. Operating cash flow was positive at £2.86 million, but significant capital expenditures of £3.99 million suggest heavy investment in product development and infrastructure, which may pressure short-term liquidity.

Earnings Power And Capital Efficiency

The company's diluted EPS of -£0.32 underscores its current lack of earnings power. While its operating cash flow is a positive sign, the high capital expenditures relative to revenue highlight inefficiencies in capital deployment. Mirada’s ability to scale its solutions profitably will be critical to improving its earnings trajectory.

Balance Sheet And Financial Health

Mirada’s balance sheet shows limited cash reserves of £25,000, coupled with total debt of £8.81 million, raising concerns about liquidity and leverage. The company’s financial health appears strained, with negative equity likely due to accumulated losses. A refinancing or equity raise may be necessary to sustain operations and fund growth initiatives.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the company’s focus on digital TV and OTT solutions aligns with industry growth. Mirada does not pay dividends, reinvesting all cash flows into operations and expansion. Future growth will depend on its ability to capture market share in emerging regions and monetize its data intelligence offerings.

Valuation And Market Expectations

With a market cap of £2.67 million, Mirada trades at a low valuation, reflecting its unprofitability and financial constraints. Investors likely await signs of operational turnaround or strategic partnerships to justify a higher valuation. The beta of 0.97 suggests moderate correlation with broader market movements.

Strategic Advantages And Outlook

Mirada’s strategic advantage lies in its specialized, modular solutions for digital TV operators, particularly in underserved markets. However, its outlook remains uncertain due to financial challenges and competitive pressures. Success hinges on improving profitability, securing additional funding, and expanding its customer base in high-growth regions.

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