investorscraft@gmail.com

Intrinsic ValueOndo InsurTech Plc (ONDO.L)

Previous Close£18.00
Intrinsic Value
Upside potential
Previous Close
£18.00

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

Ondo InsurTech Plc operates in the B2B insurtech sector, specializing in water security solutions for household insurers. Its flagship product, LeakBot, is a proprietary system designed to detect and prevent small water leaks before they escalate into costly insurance claims. By integrating this technology, Ondo helps insurers reduce claims expenses, positioning itself as a critical partner in claims mitigation. The company primarily serves the UK market, leveraging its London base to collaborate with domestic insurers. Ondo’s revenue model hinges on partnerships with insurers, offering both hardware (LeakBot devices) and ongoing monitoring services. This dual approach ensures recurring revenue streams while addressing a persistent pain point in the home insurance industry. Despite operating in a niche segment, Ondo competes with broader home safety and IoT providers, differentiating itself through insurer-focused solutions. The company’s market position remains early-stage, with growth potential tied to wider adoption of smart home technologies in insurance risk management.

Revenue Profitability And Efficiency

Ondo reported revenue of £2.69 million for FY 2024, reflecting its early-stage commercialization efforts. The company posted a net loss of £2.99 million, underscoring ongoing investments in product deployment and market penetration. Operating cash flow was negative £2.39 million, with modest capital expenditures of £39,000, indicating a focus on scaling operations rather than heavy infrastructure spending.

Earnings Power And Capital Efficiency

The diluted EPS of -3.71p highlights current earnings challenges as the company prioritizes growth over profitability. With limited operating cash flow and significant net losses, capital efficiency remains constrained, though the asset-light model (evidenced by low capex) suggests potential for improved returns at scale.

Balance Sheet And Financial Health

Ondo holds £397,000 in cash against £6.49 million in total debt, signaling liquidity constraints. The balance sheet reflects a pre-revenue growth phase, with leverage likely requiring further equity or strategic funding to sustain operations. Absence of dividends aligns with its reinvestment-focused strategy.

Growth Trends And Dividend Policy

Revenue growth trajectory will depend on LeakBot adoption among insurer partners. No dividends are paid, as the company allocates resources toward expanding its technological footprint and claims mitigation services. Market cap of £38.6 million suggests investor optimism about its niche value proposition.

Valuation And Market Expectations

The low beta (0.092) implies minimal correlation to broader markets, typical of specialized insurtech firms. Valuation appears to factor in Ondo’s first-mover potential in water-leak prevention, though profitability remains distant. The £0.39 share price (implied by market cap) reflects speculative growth pricing.

Strategic Advantages And Outlook

Ondo’s insurer partnerships and patented LeakBot system provide defensible differentiation. Success hinges on converting pilot programs into scalable contracts, while macroeconomic pressures on insurers could accelerate demand for cost-saving solutions. Near-term risks include cash burn and competition from IoT incumbents.

Sources

Company description, financials, and market data sourced from London Stock Exchange disclosures and corporate filings.

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