investorscraft@gmail.com

Intrinsic ValueMercantile Ports & Logistics Limited (MPL.L)

Previous Close£0.55
Intrinsic Value
Upside potential
Previous Close
£0.55

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

Mercantile Ports & Logistics Limited operates in the marine shipping sector, focusing on port development and logistics services in India. The company is constructing a strategic port facility at Karanja Creek, Maharashtra, spanning 200 acres with significant sea frontage, positioning it to serve as a key logistics hub for regional trade. Its core revenue model derives from cargo handling, storage, and ancillary port services, catering to industrial and commercial clients. As a niche player in India’s growing port infrastructure market, the company aims to capitalize on increasing maritime trade volumes and government initiatives to modernize port facilities. However, its market position remains developmental, with operational scale yet to be fully realized compared to established competitors. The long-term success hinges on timely project execution and securing sustained cargo throughput.

Revenue Profitability And Efficiency

In FY 2023, Mercantile Ports reported revenue of £5.46 million (GBp 546.2 million), reflecting its early-stage operations. The company posted a net loss of £21.22 million (GBp -2,122.2 million), with negative diluted EPS of GBp -0.0596, underscoring ongoing investment costs and limited operational scale. Operating cash flow was negative at GBp -498,000, while capital expenditures totaled GBp -1.65 million, indicating continued infrastructure development.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its pre-revenue phase, with significant losses driven by development costs and debt servicing. Capital efficiency metrics are unfavorable due to high leverage (total debt of GBp 48.86 million) and negative free cash flow. The lack of profitability and reliance on external funding highlight challenges in achieving sustainable returns on invested capital.

Balance Sheet And Financial Health

Mercantile Ports holds GBp 2.88 million in cash, against total debt of GBp 48.86 million, reflecting a leveraged balance sheet. The debt-heavy structure, coupled with negative cash flows, raises liquidity concerns, though the company’s asset base (port infrastructure) may provide long-term collateral value. Financial health remains precarious without near-term profitability or refinancing options.

Growth Trends And Dividend Policy

Growth is tied to port completion and cargo volume ramp-up, with no dividends distributed (GBp 0 per share). The absence of payouts aligns with its capital-intensive growth phase. Future trends depend on operational scaling and India’s trade dynamics, but current losses and high leverage temper near-term optimism.

Valuation And Market Expectations

The market cap of GBp 3.47 million suggests muted expectations, likely pricing in execution risks and financial strain. A negative beta (-0.074) implies low correlation with broader markets, possibly reflecting its idiosyncratic risk profile. Valuation hinges on successful port monetization, which remains unproven.

Strategic Advantages And Outlook

Strategic advantages include its prime location in Maharashtra, a key industrial and trade corridor, and first-mover potential in Karanja Creek. However, the outlook is cautious due to funding gaps, operational delays, and competitive pressures. Success requires timely project delivery and partnerships to drive cargo volumes.

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