investorscraft@gmail.com

Intrinsic ValueOnline Blockchain Plc (OBC.L)

Previous Close£15.50
Intrinsic Value
Upside potential
Previous Close
£15.50

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

Online Blockchain Plc operates as a blockchain-focused company in the UK, functioning both as an incubator and investor in internet and information businesses. The company’s core activities include developing, administering, and managing blockchain and cryptocurrency projects, alongside offering faucet subscription services and management solutions. Positioned in the highly volatile and rapidly evolving blockchain sector, the company leverages its expertise to support emerging digital ventures, though its market presence remains niche compared to larger fintech or software competitors. Its dual-segment approach—combining direct blockchain services with incubation—provides diversification but also exposes it to the inherent risks of early-stage technology investments. The company’s rebranding in 2017 reflects its strategic pivot toward blockchain, yet its small scale and limited revenue streams highlight the challenges of establishing a sustainable foothold in this competitive space.

Revenue Profitability And Efficiency

In FY 2022, Online Blockchain reported revenue of £107,000 (GBp), underscoring its modest operational scale. The company posted a net loss of £1,018,000 (GBp), with diluted EPS at -0.0891, reflecting significant investment costs and limited monetization. Operating cash flow was negative £833,000 (GBp), indicating ongoing cash burn, while minimal capital expenditures (£5,000) suggest restrained infrastructure investment.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on incubation and development activities, which have yet to achieve profitability. With no debt and £765,000 (GBp) in cash, it maintains a lean balance sheet, but its capital efficiency remains constrained by its unproven revenue model and high beta (2.253), signaling elevated market risk.

Balance Sheet And Financial Health

Online Blockchain’s financial health is marked by a debt-free position and £765,000 (GBp) in cash reserves, providing short-term liquidity. However, persistent losses and negative cash flows raise concerns about long-term sustainability without additional funding or revenue diversification. The absence of dividends aligns with its focus on reinvestment, albeit with uncertain returns.

Growth Trends And Dividend Policy

The company’s growth is tied to the adoption of its incubated projects and blockchain services, though FY 2022 results show limited traction. No dividends are paid, as resources are directed toward development. Its market cap of £2.22 million (GBp) reflects investor caution, given the speculative nature of its business model and sector volatility.

Valuation And Market Expectations

Trading at a modest market cap, the company’s valuation hinges on speculative potential rather than current fundamentals. Its high beta indicates sensitivity to broader tech and crypto market swings, with investors likely pricing in long-term uncertainty around blockchain adoption and the success of its incubated ventures.

Strategic Advantages And Outlook

Online Blockchain’s niche focus on blockchain incubation offers differentiation, but its small scale and unprofitability limit competitive advantages. The outlook remains speculative, dependent on the success of its projects and broader crypto market trends. Strategic partnerships or breakthroughs in incubated ventures could improve prospects, though execution risks persist.

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