investorscraft@gmail.com

Intrinsic ValueMicroSalt Plc (SALT.L)

Previous Close£60.50
Intrinsic Value
Upside potential
Previous Close
£60.50

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

MicroSalt Plc operates in the packaged foods industry, specializing in the development and production of low-sodium salt and snack products. The company targets health-conscious consumers and food manufacturers seeking to reduce sodium content without compromising taste. Its core revenue model revolves around licensing its proprietary technology and selling directly to food producers, positioning itself as an innovator in the sodium reduction space. The global push for healthier food alternatives provides a favorable backdrop, though competition from established salt substitutes and alternative flavor enhancers remains a challenge. MicroSalt’s niche focus on sodium reduction differentiates it from broader food ingredient suppliers, but scalability depends on wider industry adoption and regulatory support for sodium reduction initiatives. The company’s early-stage status and limited revenue base suggest it is still in a growth phase, requiring further market penetration to solidify its position.

Revenue Profitability And Efficiency

MicroSalt reported revenue of 574,000 GBp for FY 2023, reflecting its early-stage commercialization efforts. Net income stood at -3,479,000 GBp, with an EPS of -0.39 GBp, indicating significant investment in R&D and market development. Operating cash flow was -2,587,000 GBp, underscoring the company’s pre-profitability status and reliance on external funding to sustain operations.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its current lack of earnings power, typical of a growth-focused startup. Capital expenditures were minimal at -9,000 GBp, suggesting limited investment in fixed assets. MicroSalt’s ability to scale its technology and secure licensing deals will be critical to improving capital efficiency and achieving profitability.

Balance Sheet And Financial Health

MicroSalt’s balance sheet shows 117,000 GBp in cash and equivalents against total debt of 2,524,000 GBp, indicating liquidity constraints. The modest cash position relative to debt and operating losses raises concerns about near-term financial flexibility, likely necessitating additional fundraising or strategic partnerships to support ongoing operations.

Growth Trends And Dividend Policy

With no dividend payments and a focus on growth, MicroSalt prioritizes reinvestment over shareholder returns. Revenue growth potential hinges on broader adoption of its low-sodium technology, but the company’s small scale and negative profitability suggest a long path to sustainable expansion. Market trends favoring healthier food options could accelerate demand, but execution risks remain high.

Valuation And Market Expectations

The company’s market cap of approximately 31.4 million GBp reflects investor optimism about its niche technology, though its negative earnings and limited revenue base suggest speculative valuation. The negative beta of -0.18 indicates low correlation with broader market movements, possibly due to its unique positioning and early-stage profile.

Strategic Advantages And Outlook

MicroSalt’s proprietary low-sodium technology provides a strategic edge in a market increasingly focused on health-conscious products. However, its outlook depends on securing commercial partnerships and scaling production. Regulatory tailwinds for sodium reduction could benefit the company, but execution risks and competition pose significant challenges. Success will hinge on converting 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