investorscraft@gmail.com

Intrinsic ValuePebble Beach Systems Group plc (PEB.L)

Previous Close£19.20
Intrinsic Value
Upside potential
Previous Close
£19.20

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

Pebble Beach Systems Group plc operates in the broadcast and streaming technology sector, specializing in automation, integrated channel, and virtualized playout solutions. The company serves a global clientele, including TV stations, production houses, and outside broadcast (OB) trucks, with products like Automation Lite, Playout in a Box, and Pebble Remote. These solutions enable efficient content management, real-time playout access, and IP device connectivity, catering to the evolving demands of digital media. Pebble Beach Systems differentiates itself through modular, scalable offerings that balance affordability with advanced functionality, positioning it as a niche player in a competitive market dominated by larger broadcast technology providers. The shift toward IP-based and cloud-ready solutions aligns with industry trends, though the company faces challenges in scaling against entrenched competitors with broader portfolios. Its focus on innovation and customer-specific solutions provides a defensible market position, particularly in mid-tier broadcast operations seeking cost-effective automation.

Revenue Profitability And Efficiency

Pebble Beach Systems reported revenue of £11.45 million for the period, reflecting its niche market presence. However, the company recorded a net loss of £1.31 million, with diluted EPS at -1.05p, indicating profitability challenges. Operating cash flow of £3.60 million suggests some operational efficiency, though capital expenditures of £2.40 million highlight ongoing investments in technology and product development.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore limited earnings power, likely due to competitive pressures and R&D costs. The positive operating cash flow relative to revenue indicates reasonable working capital management, but the company’s ability to convert investments into sustainable profits remains unproven. Capital efficiency is constrained by the need to innovate in a rapidly evolving broadcast technology landscape.

Balance Sheet And Financial Health

The company holds £840,000 in cash against £4.74 million in total debt, signaling moderate liquidity risk. The debt level is manageable given the operating cash flow, but the lack of a significant cash buffer limits flexibility. Absence of dividends aligns with reinvestment priorities, though the balance sheet lacks the robustness to weather prolonged downturns without additional financing.

Growth Trends And Dividend Policy

Growth is tied to adoption of IP and cloud-based broadcast solutions, but the net loss suggests challenges in scaling. No dividends are paid, reflecting a focus on reinvestment. The company’s ability to capitalize on streaming demand will be critical, though current trends do not yet indicate a clear turnaround in profitability.

Valuation And Market Expectations

With a market cap of £9.34 million and a beta of 0.63, the stock is perceived as lower risk relative to the market but trades at a discount due to weak earnings. Investors likely await clearer signs of profitability or strategic breakthroughs before assigning higher valuation multiples.

Strategic Advantages And Outlook

Pebble Beach Systems’ modular solutions and focus on cost-effective automation provide a competitive edge in niche segments. However, the outlook hinges on successful product differentiation and scaling in a crowded market. Near-term challenges include improving margins, while long-term success depends on capturing broader broadcast and streaming adoption.

Sources

Company filings, London Stock Exchange data

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