investorscraft@gmail.com

Intrinsic ValueOrigo Partners PLC (OPP.L)

Previous Close£0.08
Intrinsic Value
Upside potential
Previous Close
£0.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Origo Partners PLC is a specialized private equity and venture capital firm focusing on early to growth-stage investments, primarily in the natural resources sector, including metals, minerals, and alternative energy. The firm targets high-growth opportunities in emerging markets such as China, Mongolia, and Africa, with a strategic emphasis on pre-IPO and expansion-stage investments. Its portfolio spans diverse industries, from mobile applications to bio-energy, leveraging value-chain integration and co-investment strategies. Origo differentiates itself through a flexible investment approach, taking minority or majority stakes depending on the opportunity, and aims for exits via IPOs or trade sales. The firm’s geographic focus on resource-rich but underdeveloped regions positions it as a niche player in venture capital, though exposure to volatile commodity markets and regulatory risks in emerging economies adds complexity. With offices in the UK and China, Origo combines local market expertise with a global investment mandate, targeting an IRR of at least 25% across its holdings.

Revenue Profitability And Efficiency

Origo reported negative revenue of -530,000 GBp and a net loss of -1,257,000 GBp for FY 2020, reflecting challenges in its investment portfolio. The firm’s operating cash flow was also negative at -795,000 GBp, with no capital expenditures recorded. These figures underscore the firm’s reliance on asset appreciation rather than operational income, typical of private equity models.

Earnings Power And Capital Efficiency

The diluted EPS of -0.0036 GBp highlights weak earnings power, likely due to underperforming investments or write-downs. With no debt and cash reserves of 1,651,000 GBp, Origo maintains a conservative balance sheet, but its ability to generate returns hinges on successful exits from its portfolio companies.

Balance Sheet And Financial Health

Origo’s financial health is supported by a debt-free structure and cash holdings, providing liquidity for future investments. However, the absence of dividend payouts and persistent losses indicate limited near-term income generation, relying instead on long-term asset realization.

Growth Trends And Dividend Policy

The firm’s growth strategy centers on high-IRR exits, but FY 2020 results suggest delays or underperformance in its portfolio. No dividends were distributed, aligning with its focus on capital retention for reinvestment. Market conditions in emerging economies and commodity cycles will heavily influence future growth trajectories.

Valuation And Market Expectations

With a market cap of 269,060 GBp and a beta of 0.663, Origo is perceived as less volatile than the broader market but faces skepticism due to its inconsistent profitability. Investors likely price in potential upside from successful exits, though current metrics reflect subdued expectations.

Strategic Advantages And Outlook

Origo’s niche focus on resource-linked ventures in emerging markets offers high-risk, high-reward exposure. Its strategic partnerships and local expertise provide a competitive edge, but macroeconomic and geopolitical risks remain key challenges. The firm’s outlook depends on its ability to monetize investments amid fluctuating commodity prices and regional instability.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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