investorscraft@gmail.com

Intrinsic ValuePelatro Plc (PTRO.L)

Previous Close£1.02
Intrinsic Value
Upside potential
Previous Close
£1.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pelatro Plc operates in the software application sector, specializing in customer engagement and data monetization solutions for telecommunications providers. The company’s flagship product, mViva, is a comprehensive customer engagement hub that enables telecom operators to manage subscriber and retailer campaigns efficiently. Its suite includes contextual campaign management, loyalty programs, and customer data platforms, tailored to emerging markets in regions like South Asia, Africa, and Eastern Europe. Pelatro’s niche focus on telecom-centric software differentiates it from broader CRM providers, positioning it as a specialized partner for operators seeking to enhance subscriber retention and monetization. The company’s consultancy and training services further deepen client relationships, though its geographic concentration in developing markets exposes it to regional economic volatility. Despite its small scale, Pelatro’s targeted approach allows it to compete with larger players by addressing specific pain points in telecom customer lifecycle management.

Revenue Profitability And Efficiency

In FY 2022, Pelatro reported revenue of £5.38 million, reflecting its reliance on a limited client base and project-based engagements. The company posted a net loss of £14.37 million, underscoring challenges in scaling profitability amid operational costs. Operating cash flow was minimal at £1,175, while capital expenditures of £2,845 suggest restrained investment in growth. The lack of diluted EPS highlights ongoing earnings pressure.

Earnings Power And Capital Efficiency

Pelatro’s negative net income and near-zero operating cash flow indicate weak earnings power, with profitability hampered by high costs relative to revenue. The absence of meaningful EPS further underscores inefficiencies in converting sales into bottom-line results. Capital expenditures, though modest, have not yet driven visible returns, suggesting suboptimal capital allocation in the near term.

Balance Sheet And Financial Health

The company held £987,000 in cash and equivalents against £879,000 of total debt, providing limited liquidity headroom. With no dividend payouts and a market cap of £954,336, Pelatro’s financial health appears strained, reliant on future revenue growth or funding to sustain operations. The balance sheet lacks significant buffers to absorb further losses without external support.

Growth Trends And Dividend Policy

Pelatro’s growth is contingent on expanding its telecom clientele in emerging markets, though FY 2022 results show stagnant revenue and widening losses. The company does not pay dividends, reinvesting minimal cash flows into operations. Its trajectory hinges on successful software adoption and upselling existing clients, but current trends do not yet signal a turnaround.

Valuation And Market Expectations

The market cap of £0.95 million reflects skepticism about Pelatro’s ability to achieve scalability or profitability. A negative beta of -0.035 suggests low correlation with broader markets, possibly due to its micro-cap status and niche focus. Investors likely await clearer signs of revenue diversification or cost discipline before ascribing higher value.

Strategic Advantages And Outlook

Pelatro’s deep telecom expertise and localized solutions offer a competitive edge in underserved markets, but execution risks remain high. The outlook depends on securing larger contracts and improving margins. Without near-term operational improvements or capital infusion, the company may struggle to capitalize on its niche positioning.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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