investorscraft@gmail.com

Intrinsic ValueNetcapital Inc. (NCPL)

Previous Close$2.34
Intrinsic Value
Upside potential
Previous Close
$2.34

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Netcapital Inc. operates as a fintech company specializing in private capital markets, offering a digital securities platform that connects entrepreneurs with investors. The company facilitates capital formation for early-stage and growth-stage businesses through its proprietary technology, which streamlines regulatory compliance and fundraising processes. Netcapital’s platform serves as an intermediary, enabling companies to raise funds via Regulation Crowdfunding (Reg CF), Regulation A (Reg A+), and other exemptions. The firm operates in a competitive fintech landscape, where it differentiates itself by focusing on accessibility and transparency for both issuers and investors. Its market position is bolstered by its ability to democratize private capital investments, though it faces competition from larger crowdfunding platforms and traditional investment banks. The company’s revenue model primarily relies on fees generated from fundraising activities, including success fees and ongoing service charges, positioning it as a facilitator rather than a principal investor.

Revenue Profitability And Efficiency

Netcapital reported revenue of $4.95 million for FY 2024, reflecting its role in facilitating capital raises. However, the company posted a net loss of $4.99 million, with diluted EPS of -$28.7, indicating significant operational challenges. Operating cash flow was negative at $4.88 million, underscoring inefficiencies in converting revenue into sustainable cash generation. The absence of capital expenditures suggests a lean operational approach, but profitability remains elusive.

Earnings Power And Capital Efficiency

The company’s negative earnings and high operating cash burn highlight weak earnings power. With no capital expenditures, Netcapital’s focus appears to be on sustaining operations rather than investing in growth. The diluted EPS of -$28.7 per share further emphasizes the strain on shareholder value, raising questions about the scalability of its current business model.

Balance Sheet And Financial Health

Netcapital’s balance sheet shows $0.86 million in cash and equivalents against $2.42 million in total debt, indicating a tight liquidity position. The negative operating cash flow exacerbates financial strain, potentially limiting the company’s ability to meet obligations or invest in growth. The lack of capital expenditures suggests conservative asset management, but the debt burden remains a concern.

Growth Trends And Dividend Policy

The company’s growth trajectory is uncertain, given its net losses and negative cash flow. No dividends were paid, aligning with its focus on preserving capital. Future growth may depend on scaling its platform and improving monetization, but current trends do not yet reflect a turnaround.

Valuation And Market Expectations

With a negative EPS and weak cash flow, traditional valuation metrics are challenging to apply. Market expectations likely hinge on the company’s ability to achieve profitability and scale its platform. The fintech sector’s growth potential may offer upside, but execution risks remain high.

Strategic Advantages And Outlook

Netcapital’s strategic advantage lies in its niche focus on private capital markets, but execution and profitability challenges persist. The outlook depends on its ability to attract more issuers and investors to its platform while improving operational efficiency. Success in these areas could position the company for long-term viability in a competitive fintech landscape.

Sources

10-K filing, CIK 0001414767

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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