investorscraft@gmail.com

Intrinsic ValueOne Media iP Group Plc (OMIP.L)

Previous Close£3.75
Intrinsic Value
Upside potential
Previous Close
£3.75

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

One Media iP Group Plc operates in the entertainment sector, specializing in the acquisition and monetization of mixed media intellectual property rights, including music, video, spoken word, and digital books. The company generates revenue through digital distribution across approximately 600 online stores and licensing content for TV, films, advertising, and corporate use. Its proprietary tools, such as the sync library and Harmony IP, provide niche solutions for music supervisors and rights owners, enhancing its competitive edge. Positioned as a digital-first IP exploiter, One Media iP serves a global market, leveraging its UK base to tap into European and North American demand. The company’s diversified content portfolio and focus on automation through SaaS platforms like its technical copyright analysis tool differentiate it from traditional media rights firms. Despite operating in a highly competitive industry dominated by major players, One Media iP carves out a niche by targeting underserved segments such as independent creators and small-scale productions.

Revenue Profitability And Efficiency

In the fiscal year ending October 2024, One Media iP reported revenue of 4.88 million GBP, reflecting its core operations in digital media distribution. However, the company posted a net loss of 2.30 million GBP, with diluted EPS at -0.0109 GBP, indicating profitability challenges. Operating cash flow stood at 0.61 million GBP, suggesting some operational efficiency, though capital expenditures were minimal at -0.04 million GBP, highlighting restrained investment activity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore weak earnings power in the current period. With limited capital expenditures, One Media iP appears to prioritize cost containment over aggressive growth. The modest operating cash flow suggests the business can sustain its core operations, but the lack of profitability raises questions about long-term capital efficiency and scalability in a competitive digital media landscape.

Balance Sheet And Financial Health

One Media iP’s balance sheet shows 0.42 million GBP in cash and equivalents against 1.16 million GBP in total debt, indicating a leveraged position. The company’s financial health is strained, with negative equity due to accumulated losses. While its current liquidity provides short-term flexibility, the debt burden and lack of profitability may constrain future financing options or strategic investments.

Growth Trends And Dividend Policy

The company has not paid dividends, aligning with its focus on reinvesting limited cash flows into operations. Growth trends are muted, as reflected in stagnant revenue and persistent losses. Without clear catalysts for expansion or margin improvement, One Media iP’s growth trajectory remains uncertain, reliant on potential licensing deals or technological adoption in its niche markets.

Valuation And Market Expectations

With a market capitalization of 8.56 million GBP and a beta of 0.179, One Media iP is a micro-cap stock with low volatility relative to the market. Investors appear cautious, pricing the company based on its niche positioning rather than near-term earnings potential. The lack of profitability and high debt levels likely weigh on valuation multiples, reflecting subdued market expectations.

Strategic Advantages And Outlook

One Media iP’s strategic advantages lie in its diversified IP portfolio and proprietary digital tools, which cater to a specialized clientele. However, the outlook remains challenging due to profitability pressures and competitive industry dynamics. Success hinges on scaling its SaaS offerings, securing high-margin licensing deals, or achieving cost efficiencies. Without significant operational improvements, the company risks remaining a marginal player in the digital media space.

Sources

Company description, financial data provided

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