investorscraft@gmail.com

Intrinsic ValueProvexis plc (PXS.L)

Previous Close£1.10
Intrinsic Value
Upside potential
Previous Close
£1.10

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

Provexis plc operates in the specialty healthcare sector, focusing on functional foods, medical foods, and dietary supplements. Its flagship product, Fruitflow, is a patented tomato extract designed to support cardiovascular health by reducing aberrant blood clotting. The company licenses and markets Fruitflow in syrup and powder forms for integration into foods, beverages, and supplements, while also offering a combined capsule version with Omega-3. Provexis collaborates with By-Health Co., Ltd. to expand its reach in global markets, leveraging retail and online distribution channels. The company targets health-conscious consumers and individuals seeking preventive cardiovascular solutions, positioning itself in the growing nutraceutical and functional food industry. Despite competition from pharmaceutical and wellness brands, Provexis differentiates itself through clinically backed, natural ingredients and strategic partnerships. Its niche focus on blood flow and heart health provides a defensible market position, though scalability depends on broader adoption and regulatory approvals.

Revenue Profitability And Efficiency

Provexis reported revenue of £801,964 for FY 2024, reflecting its reliance on licensing and product sales. However, the company posted a net loss of £586,243, indicating ongoing challenges in achieving profitability. Operating cash flow was negative (£191,498), underscoring inefficiencies in converting revenue to cash. With no capital expenditures, the business maintains a lean operational structure but struggles to offset R&D and marketing costs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0003 GBp highlights weak earnings power, driven by persistent losses. Provexis operates without debt, relying solely on equity and cash reserves (£189,357), but its capital efficiency is constrained by negative cash flows and limited revenue scalability. The absence of leverage suggests conservative financial management but also limits growth acceleration.

Balance Sheet And Financial Health

Provexis maintains a debt-free balance sheet, with £189,357 in cash and equivalents providing minimal liquidity. The lack of total debt reduces financial risk, but the company’s negative equity and recurring losses raise concerns about long-term solvency. Its ability to sustain operations hinges on securing additional funding or achieving profitability.

Growth Trends And Dividend Policy

Growth prospects depend on expanding Fruitflow’s adoption and securing new licensing deals. Revenue trends remain subdued, and the company does not pay dividends, reinvesting limited resources into product development and market penetration. Provexis’s future hinges on clinical validation and partnerships to drive demand.

Valuation And Market Expectations

With a market cap of £12.4 million and a beta of 0.865, Provexis is viewed as a speculative, low-correlation healthcare play. Investors likely discount its valuation due to consistent losses, though potential upside exists if commercialization efforts gain traction. The stock’s performance reflects skepticism about near-term profitability.

Strategic Advantages And Outlook

Provexis’s IP around Fruitflow and cardiovascular health provides a niche advantage, but execution risks persist. The outlook remains cautious, dependent on scaling partnerships and achieving regulatory milestones. Success hinges on converting scientific innovation into sustainable revenue streams.

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