investorscraft@gmail.com

Intrinsic ValueMYCELX Technologies Corporation (MYX.L)

Previous Close£39.50
Intrinsic Value
Upside potential
Previous Close
£39.50

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

MYCELX Technologies Corporation operates in the industrial pollution and treatment controls sector, specializing in advanced water treatment solutions for industries such as oil and gas, power, marine, and heavy manufacturing. The company's core revenue model is built on providing proprietary oil and hydrocarbon removal technologies, including equipment leasing, consumable filtration media sales, and tailored water treatment services. Its solutions are critical for upstream produced water treatment in oilfields and downstream wastewater management in refineries and petrochemical plants. MYCELX differentiates itself through its patented MYCELX polymer technology, which efficiently removes hydrocarbons without chemical additives, appealing to environmentally conscious clients. The company serves a global clientele, with a strong presence in the Middle East, the US, Nigeria, and Australia. Despite operating in a competitive market dominated by larger players, MYCELX maintains a niche position by focusing on high-efficiency, sustainable solutions. Its ability to address stringent environmental regulations and reduce operational costs for clients strengthens its market positioning, though scalability remains a challenge due to its specialized technology and capital-intensive business model.

Revenue Profitability And Efficiency

In FY 2023, MYCELX reported revenue of £10.9 million, reflecting its niche market focus. However, the company posted a net loss of £3.7 million, with diluted EPS of -£0.16, indicating ongoing profitability challenges. Operating cash flow was negative at £1.1 million, though capital expenditures were minimal at £90,000, suggesting restrained investment amid financial pressures. The lack of dividend payments aligns with its current reinvestment priorities.

Earnings Power And Capital Efficiency

MYCELX's earnings power is constrained by its net loss and negative operating cash flow, highlighting inefficiencies in converting revenue to profitability. The company's capital efficiency is under scrutiny, as limited capex may hinder growth despite its innovative technology. The absence of dividends further underscores its focus on preserving liquidity for operational needs rather than shareholder returns.

Balance Sheet And Financial Health

MYCELX's balance sheet shows modest liquidity, with cash and equivalents of £383,000 against total debt of £607,000, indicating a leveraged position. The company's market capitalization of £5.98 million reflects investor caution. While debt levels are manageable, the negative cash flow and profitability metrics raise concerns about near-term financial stability without additional funding or improved operational performance.

Growth Trends And Dividend Policy

Growth trends remain muted, with revenue stability offset by persistent losses. The company has not adopted a dividend policy, prioritizing cash retention for R&D and market expansion. Its focus on environmental regulations and sustainable solutions could drive long-term demand, but near-term growth depends on scaling its technology and improving cost structures.

Valuation And Market Expectations

Trading at a market cap of £5.98 million, MYCELX is valued as a speculative play on clean water technology. The beta of 1.044 suggests moderate volatility relative to the market. Investors likely await clearer profitability signals or strategic breakthroughs before ascribing higher valuation multiples.

Strategic Advantages And Outlook

MYCELX's strategic advantage lies in its patented, chemical-free water treatment technology, which aligns with global sustainability trends. However, execution risks and competitive pressures persist. The outlook hinges on its ability to secure larger contracts, improve margins, and expand its geographic footprint. Success will depend on balancing innovation with financial discipline in a capital-intensive industry.

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