investorscraft@gmail.com

Intrinsic ValueMaestrano Group Plc (MNO.L)

Previous Close£12.50
Intrinsic Value
Upside potential
Previous Close
£12.50

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

Maestrano Group Plc operates in the software application sector, specializing in data integration and analytics for transportation, infrastructure, and banking industries. The company’s core revenue model is built on its patented cloud-based platform, which combines master data management with AI-driven business analytics. Its solutions, such as Corridor.ai and Nextcore, target rail, road, and energy networks, offering automated inspections, predictive failure analysis, and advanced surveying capabilities. Maestrano’s market position is bolstered by its diversified product suite, including Maestrano Presen!, Impac!, and Reconcile!, which cater to real-time data processing, visualization, and predictive insights. The company serves a global clientele across Australia, the UK, the US, the Middle East, and Africa, positioning itself as a niche player in AI-powered infrastructure analytics. Its focus on integrating hardware and software for large-scale data capture and analysis differentiates it from pure-play SaaS providers, though competition from larger enterprise software firms remains a challenge.

Revenue Profitability And Efficiency

In FY 2021, Maestrano reported revenue of 1,689,998 GBp, reflecting its niche market focus. However, the company posted a net loss of 1,021,821 GBp, with diluted EPS at -0.0082 GBp, indicating ongoing profitability challenges. Operating cash flow was negative at 1,805,765 GBp, exacerbated by capital expenditures of 158,496 GBp, suggesting significant investment in platform development and hardware solutions.

Earnings Power And Capital Efficiency

Maestrano’s negative earnings and operating cash flow highlight inefficiencies in converting revenue into sustainable profitability. The company’s capital expenditures, while modest relative to its cash reserves, indicate a focus on product development rather than immediate returns. The lack of positive EPS underscores the need for scaling operations or improving margins to achieve capital efficiency.

Balance Sheet And Financial Health

Maestrano maintains a solid liquidity position with cash and equivalents of 1,538,150 GBp, providing a buffer against its modest total debt of 137,268 GBp. The absence of significant leverage suggests financial flexibility, though persistent operating losses could strain resources if not addressed. The balance sheet reflects a pre-revenue growth company’s profile, with heavy reliance on equity financing.

Growth Trends And Dividend Policy

The company’s growth trajectory is tied to adoption of its AI-driven analytics platforms, but FY 2021 results show limited top-line expansion. Maestrano does not pay dividends, reinvesting all cash flows into operations. Future growth hinges on scaling its niche solutions in transportation and infrastructure, though competitive pressures may slow market penetration.

Valuation And Market Expectations

With a market capitalization near zero and a beta of 1.49, Maestrano is viewed as a high-risk, speculative investment. The lack of profitability and modest revenue base likely contribute to its discounted valuation. Market expectations appear muted, reflecting skepticism about near-term turnaround potential.

Strategic Advantages And Outlook

Maestrano’s strategic advantage lies in its integrated AI and hardware solutions for infrastructure analytics, a differentiating factor in a crowded SaaS market. However, the outlook remains uncertain due to persistent losses and the need for broader customer adoption. Success depends on executing its niche strategy while improving operational efficiency to achieve sustainable growth.

Sources

Company filings, London Stock Exchange disclosures

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