investorscraft@gmail.com

Intrinsic ValueMYCELX Technologies Corporation (MYXR.L)

Previous Close£0.50
Intrinsic Value
Upside potential
Previous Close
£0.50

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

MYCELX Technologies Corporation operates in the environmental technology sector, specializing in advanced water and air filtration solutions. The company’s core revenue model is driven by the sale of proprietary filtration systems and consumable products, primarily serving industrial clients in oil and gas, manufacturing, and municipal water treatment. MYCELX differentiates itself through patented polymer-based filtration media, which efficiently removes hydrocarbons and contaminants, offering a sustainable alternative to traditional methods. The company targets niche markets with stringent environmental regulations, positioning itself as a provider of high-performance, cost-effective solutions. Despite its innovative technology, MYCELX operates in a competitive landscape dominated by larger players, requiring strategic partnerships and continuous R&D to maintain relevance. Its focus on sustainability and regulatory compliance aligns with global trends toward cleaner industrial processes, though scaling operations remains a challenge due to limited financial resources and market penetration.

Revenue Profitability And Efficiency

In FY 2022, MYCELX reported revenue of $10.0 million, reflecting its niche market focus. However, the company recorded a net loss of $4.0 million, indicating ongoing profitability challenges. Operating cash flow was negative at $2.7 million, exacerbated by capital expenditures of $0.8 million, underscoring inefficiencies in cash generation relative to operational and investment needs. The diluted EPS of -$0.18 further highlights financial strain.

Earnings Power And Capital Efficiency

MYCELX’s negative earnings and operating cash flow signal weak earnings power, with capital expenditures consuming a significant portion of limited liquidity. The company’s ability to convert revenue into sustainable profits is constrained by high operational costs and competitive pressures, necessitating improved capital allocation or external funding to stabilize financial performance.

Balance Sheet And Financial Health

As of FY 2022, MYCELX held $1.6 million in cash against $1.2 million in total debt, suggesting a tight liquidity position. The negative operating cash flow and net income raise concerns about solvency, though the modest debt level provides some flexibility. The balance sheet lacks substantial buffers, requiring careful management to avoid further financial distress.

Growth Trends And Dividend Policy

MYCELX exhibits no dividend policy, reinvesting minimal cash flows into operations. Growth trends are muted, with revenue stagnation and persistent losses. The company’s ability to expand hinges on technological adoption and market demand for eco-friendly solutions, but current financials do not support aggressive growth initiatives without external capital.

Valuation And Market Expectations

With a market cap near zero and a beta of -0.28, MYCELX is perceived as a high-risk, low-liquidity investment. The negative earnings and cash flows justify the depressed valuation, reflecting skepticism about near-term turnaround prospects. Market expectations remain subdued unless operational improvements or strategic shifts materialize.

Strategic Advantages And Outlook

MYCELX’s patented filtration technology offers a competitive edge in environmental compliance, but execution risks persist. The outlook is cautious, dependent on securing funding, scaling production, and penetrating regulated markets. Without significant operational improvements, the company’s long-term viability remains uncertain.

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