investorscraft@gmail.com

Intrinsic ValueOcean Harvest Technology Group plc (OHT.L)

Previous Close£1.00
Intrinsic Value
Upside potential
Previous Close
£1.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ocean Harvest Technology Group plc operates in the packaged foods sector, specializing in seaweed-based animal feed ingredients under its OceanFeed brand. The company serves diverse livestock markets, including bovine, poultry, swine, aquaculture, equine, and pet nutrition, with products designed to enhance performance, reduce mortality, and improve feed efficiency. Its focus on sustainable, antibiotic-free solutions positions it within the growing demand for natural feed additives in the animal health industry. With operations spanning the UK, North America, and Asia, Ocean Harvest leverages its proprietary seaweed blends to differentiate itself in a competitive market. The company’s niche expertise in marine-derived feed additives aligns with global trends toward sustainable agriculture and reduced reliance on synthetic inputs. Despite being a smaller player, its targeted product portfolio and research-driven approach provide a foundation for potential expansion in the broader animal nutrition sector.

Revenue Profitability And Efficiency

In FY 2023, Ocean Harvest reported revenue of £3.37 million, reflecting its early-stage commercialization efforts. However, the company posted a net loss of £3.41 million, driven by operational expenses and R&D investments. Operating cash flow was negative at £3.17 million, while capital expenditures remained modest at £0.13 million, indicating a focus on scaling production and market penetration rather than heavy infrastructure spending.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -3.1p underscores its current lack of profitability, typical of a growth-phase business in the specialty ingredients space. With minimal debt (£47,614) and £2.6 million in cash reserves, Ocean Harvest maintains a lean balance sheet, allowing flexibility for further R&D and commercialization without significant leverage risks.

Balance Sheet And Financial Health

Ocean Harvest’s financial position is characterized by a strong liquidity buffer, with cash and equivalents covering its nominal debt. The absence of substantial liabilities suggests a low-risk capital structure, though the recurring losses highlight dependency on future revenue growth or additional funding to sustain operations. The company’s equity base remains intact, with no dividend payouts, preserving capital for reinvestment.

Growth Trends And Dividend Policy

Revenue growth trends are not yet established, given the company’s niche focus and early-stage operations. Ocean Harvest does not currently pay dividends, prioritizing reinvestment in product development and market expansion. The scalability of its seaweed-based solutions will be critical to achieving profitability and justifying its £12.6 million market capitalization.

Valuation And Market Expectations

The market appears to price Ocean Harvest as a speculative growth story, with a beta of 0.36 indicating lower volatility relative to broader equities. Investors likely anticipate future adoption of its sustainable feed additives, though the path to profitability remains uncertain given current financial metrics.

Strategic Advantages And Outlook

Ocean Harvest’s key advantage lies in its specialized, research-backed seaweed blends, which cater to rising demand for natural animal nutrition. The company’s long-term success hinges on commercial traction in key markets and potential partnerships with larger agribusiness players. Regulatory tailwinds favoring antibiotic-free feed additives could further support its growth, but execution risks persist.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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