investorscraft@gmail.com

Intrinsic ValueRockpool Acquisitions Plc (ROC.L)

Previous Close£2.85
Intrinsic Value
Upside potential
Previous Close
£2.85

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

Rockpool Acquisitions Plc operates as a shell company with no significant current operations, positioning itself within the financial services sector as a special purpose acquisition vehicle. The firm's primary objective is to identify and acquire a business in the heating, gas, electrical, or renewable energy sector in Northern Ireland, leveraging its strategic base in Belfast. As a blank-check company, it provides a pathway for private enterprises to access public markets through reverse mergers, though its success hinges on securing a viable acquisition target. The company’s market position remains speculative, given its pre-acquisition stage, with no established revenue streams or operational footprint. Its focus on Northern Ireland’s energy sector suggests a niche strategy, but execution risks are high due to reliance on future transactions.

Revenue Profitability And Efficiency

Rockpool reported no revenue for the period, reflecting its status as a pre-operational shell company. Net income stood at -GBp 505,677, driven by administrative and advisory costs associated with maintaining its listing and pursuing acquisition opportunities. The absence of operating cash flow (-GBp 426,282) and capital expenditures underscores its inactive operational state, with resources allocated toward corporate overheads rather than productive assets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -GBp 0.0397 highlights its lack of earnings power in the absence of a completed acquisition. Capital efficiency metrics are irrelevant at this stage, as the firm’s cash burn is tied to corporate upkeep rather than revenue-generating activities. Its ability to deploy capital effectively will depend on future acquisition success and integration.

Balance Sheet And Financial Health

Rockpool holds GBp 240,819 in cash and equivalents, providing limited liquidity for ongoing expenses. Total debt is minimal (GBp 15,005), but the company’s financial health is precarious due to consistent cash outflows and no operational income. Its ability to secure additional funding or complete an acquisition will be critical to avoiding further equity dilution or insolvency.

Growth Trends And Dividend Policy

Growth prospects are entirely contingent on identifying and closing a suitable acquisition, with no organic growth trajectory. The company has no dividend policy, as expected for a shell entity, and retains all capital for potential transactions. Shareholder returns will hinge on the success of future deals and subsequent operational performance.

Valuation And Market Expectations

The market cap of GBp 362,663 reflects speculative investor interest in the company’s acquisition potential, though the lack of tangible assets or earnings renders traditional valuation metrics inapplicable. The low beta (0.556) suggests muted sensitivity to broader market movements, typical of inactive shell companies.

Strategic Advantages And Outlook

Rockpool’s strategic advantage lies in its structure as a listed acquisition vehicle, offering a route to public markets for private targets. However, its outlook is highly uncertain, with success dependent on management’s ability to identify and execute a value-accretive transaction in a competitive environment. Without a near-term acquisition, the company risks continued cash depletion and shareholder attrition.

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