investorscraft@gmail.com

Intrinsic ValuePrimorus Investments plc (PRIM.L)

Previous Close£4.00
Intrinsic Value
Upside potential
Previous Close
£4.00

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

Primorus Investments plc is a UK-based private equity firm specializing in buyout investments across diverse sectors, including financial services, natural resources, clean technology, and leisure. The firm targets small to mid-cap companies, typically acquiring majority stakes to drive value creation. Its investment strategy is opportunistic, focusing on undervalued or high-growth potential businesses in niche markets. Primorus operates in a competitive private equity landscape, where its ability to identify and nurture underperforming assets is critical to its market positioning. The firm’s sector-agnostic approach allows flexibility but requires deep due diligence to mitigate risks in volatile industries like energy and fintech. Despite its small size, Primorus leverages its London base to access deal flow in both domestic and international markets, though its performance remains closely tied to the success of its concentrated portfolio.

Revenue Profitability And Efficiency

Primorus reported negative revenue of -£1.98 million and a net loss of -£2.35 million for FY 2023, reflecting challenges in portfolio performance or unrealized losses. The absence of capital expenditures suggests a focus on financial restructuring rather than new investments. Operating cash flow was also negative at -£315,000, indicating liquidity strain, though cash reserves of £775,000 provide a limited buffer.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of -1.68p underscores weak earnings power, likely due to underperforming investments or write-downs. With no debt, Primorus relies entirely on equity, but its negative profitability metrics raise questions about capital allocation efficiency. The lack of leverage limits financial risk but may also constrain growth opportunities in a competitive private equity environment.

Balance Sheet And Financial Health

Primorus maintains a debt-free balance sheet, with £775,000 in cash and equivalents offering minimal liquidity. The absence of leverage reduces solvency risks, but the firm’s negative equity and operating cash flow signal financial stress. Shareholders’ equity is likely eroded by cumulative losses, necessitating careful monitoring of future portfolio realizations or capital raises.

Growth Trends And Dividend Policy

Despite losses, Primorus paid a dividend of 1.5p per share, possibly to maintain investor confidence or distribute prior reserves. The firm’s growth trajectory is uncertain, hinging on turnaround successes in its portfolio. Its small-cap focus exposes it to higher volatility, and the lack of recent capex suggests a defensive stance rather than aggressive expansion.

Valuation And Market Expectations

With a market cap of ~£4.89 million and a beta of 0.33, Primorus is viewed as a low-correlation, high-risk micro-cap investment. The negative earnings and revenue likely weigh on valuation multiples, with investors pricing in skepticism about near-term recovery. The dividend yield may attract income seekers, but sustainability is questionable given cash burn.

Strategic Advantages And Outlook

Primorus’s niche focus and majority-stake strategy could yield outsized returns if portfolio companies rebound. However, its recent financials suggest limited near-term catalysts. The firm’s success depends on executing timely exits or restructuring underperforming assets. A sector rebound or strategic divestments may improve outlook, but operational turnaround is critical to restoring investor confidence.

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