investorscraft@gmail.com

Intrinsic ValuePires Investments plc (PIRI.L)

Previous Close£0.96
Intrinsic Value
Upside potential
Previous Close
£0.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pires Investments plc operates as a venture capital firm specializing in growth capital, providing public market investors access to early-stage technology companies. The firm focuses on direct and co-investments in high-growth sectors such as artificial intelligence, machine learning, cybersecurity, IoT, and augmented/virtual reality. By targeting disruptive technologies, Pires positions itself at the forefront of innovation, aiming to capitalize on the rapid evolution of digital transformation trends. Its strategy involves diversifying risk through investments in both individual startups and specialized venture capital funds, enhancing exposure to scalable opportunities. The firm’s London base provides proximity to Europe’s thriving tech ecosystem, though its small market cap reflects its niche positioning within the competitive asset management industry. Pires’ selective investment approach differentiates it from broader private equity players, but its success hinges on identifying and nurturing high-potential ventures in a volatile early-stage market.

Revenue Profitability And Efficiency

Pires reported no revenue for FY 2022, reflecting its venture capital model where income is primarily derived from capital gains rather than operational cash flows. The firm posted a net loss of £366,000, with diluted EPS at -0.21p, underscoring the challenges of early-stage investing. Negative operating cash flow of £1.03 million highlights ongoing funding requirements to sustain its portfolio, with no capital expenditures recorded.

Earnings Power And Capital Efficiency

The absence of recurring revenue streams emphasizes Pires’ reliance on portfolio exits for earnings power. Its capital efficiency is constrained by the illiquid nature of early-stage investments, with performance tied to long-term value creation in its tech-focused holdings. The firm’s ability to monetize investments will determine future profitability, but near-term losses are typical for its venture capital structure.

Balance Sheet And Financial Health

Pires holds £847,000 in cash against £1.24 million in total debt, indicating a leveraged position with limited liquidity. The debt burden relative to its modest cash reserves may constrain flexibility in pursuing new investments without additional fundraising. The firm’s financial health remains speculative, dependent on successful exits or further capital injections to sustain operations.

Growth Trends And Dividend Policy

Growth is contingent on the appreciation of its tech portfolio, with no dividends distributed in FY 2022, aligning with its reinvestment-focused strategy. The firm’s trajectory hinges on the performance of high-risk, high-reward ventures, making its growth prospects volatile and binary. Shareholder returns are likely deferred until realized gains materialize from exits or IPOs.

Valuation And Market Expectations

With a market cap of £1.76 million and a beta of 1.33, Pires trades as a high-risk micro-cap, reflecting investor skepticism about its ability to generate consistent returns. The lack of revenue and negative earnings contribute to an opaque valuation, with the market pricing in uncertainty around its portfolio’s future success.

Strategic Advantages And Outlook

Pires’ niche focus on cutting-edge technologies offers potential upside if its investments align with sector tailwinds. However, its small scale and leveraged balance sheet limit its competitive edge against larger venture firms. The outlook remains speculative, with success dependent on selective bets in a competitive early-stage environment.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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