investorscraft@gmail.com

Intrinsic ValueProteome Sciences plc (PRM.L)

Previous Close£1.84
Intrinsic Value
Upside potential
Previous Close
£1.84

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

Proteome Sciences plc operates in the specialized niche of protein biomarker research, providing contract services to pharmaceutical, biotechnology, and academic clients. The company’s core offerings include advanced mass spectrometry-based technologies like SysQuant, TMT MS2, and TMT MS3, which enable precise protein analysis for biomarker discovery and validation. These services cater to high-demand areas such as drug development and personalized medicine, positioning the firm as a key player in the diagnostics and research sector. Proteome Sciences differentiates itself through proprietary bioinformatics tools like Proteome Discoverer and SQuaT, which enhance data accuracy and functional annotation. Despite its technical expertise, the company operates in a competitive landscape dominated by larger diagnostic firms, requiring continuous innovation to maintain relevance. Its focus on quantitative accuracy and tailored solutions for complex samples provides a defensible niche, though scalability remains a challenge given its reliance on contract research revenue.

Revenue Profitability And Efficiency

Proteome Sciences reported revenue of £4.89 million for the period, reflecting its reliance on contract research services. However, the company posted a net loss of £3.41 million, underscoring ongoing profitability challenges. Operating cash flow was negative (£826,000), though capital expenditures were modest (£224,000), indicating restrained investment in growth. The lack of dividend payments aligns with its focus on reinvesting limited cash flows into operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -1.15p highlights its current inability to generate earnings for shareholders. Negative operating cash flow further emphasizes inefficiencies in converting revenue into sustainable profitability. With a capital-light model, Proteome Sciences relies on intellectual property rather than heavy asset deployment, but its financial performance suggests suboptimal capital allocation in recent periods.

Balance Sheet And Financial Health

Proteome Sciences holds £1.13 million in cash against £14.52 million in total debt, signaling a strained liquidity position. The high debt-to-equity ratio raises concerns about financial flexibility, particularly given inconsistent cash generation. While the company’s market capitalization of £10.07 million suggests limited equity cushion, its asset-light structure may provide some resilience.

Growth Trends And Dividend Policy

Revenue trends remain subdued, with no clear growth trajectory evident. The absence of dividends reflects the company’s prioritization of operational sustainability over shareholder returns. Given its niche focus, growth likely depends on securing larger contracts or partnerships, though competitive pressures and R&D costs pose ongoing headwinds.

Valuation And Market Expectations

The market values Proteome Sciences at £10.07 million, with a negative beta (-0.074) suggesting low correlation to broader equity movements. Investors appear cautious, pricing in the company’s profitability challenges and leveraged balance sheet. The lack of earnings power limits traditional valuation metrics, leaving speculative upside tied to technological breakthroughs or strategic deals.

Strategic Advantages And Outlook

Proteome Sciences’ expertise in protein biomarker research provides a narrow but defensible moat in a specialized market. However, its financial health and scalability constraints temper near-term optimism. The outlook hinges on securing sustainable revenue streams, potentially through partnerships or licensing its proprietary technologies, though execution risks remain elevated.

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