investorscraft@gmail.com

Intrinsic ValueSourcebio International Plc (SBI.L)

Previous Close£115.00
Intrinsic Value
Upside potential
Previous Close
£115.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sourcebio International Plc operates in the medical diagnostics and research sector, providing specialized laboratory services and products to healthcare, clinical, and biopharma industries. The company’s diversified revenue model includes histopathology cancer screening, DNA sequencing, precision medicine, and COVID-19 testing, catering to pharmaceutical firms, academia, and research organizations. Its offerings extend to controlled environment storage, diagnostic services, and home test kits, positioning it as a versatile player in the life sciences market. Sourcebio’s geographic reach spans the UK, Europe, and the US, leveraging its expertise to serve a broad clientele. The company’s focus on high-demand areas like genomic services and pandemic-related testing enhances its competitive edge. With a foundation in innovation and regulatory compliance, Sourcebio maintains a strong reputation in niche diagnostic and research segments, though it faces competition from larger, more diversified healthcare providers.

Revenue Profitability And Efficiency

In FY 2021, Sourcebio reported revenue of £92.4 million, with net income of £16.7 million, reflecting a solid profit margin. Operating cash flow stood at £28.8 million, supported by efficient working capital management. Capital expenditures were modest at £3.0 million, indicating disciplined investment in growth. The company’s ability to generate cash from operations underscores its operational efficiency and stable demand for its services.

Earnings Power And Capital Efficiency

Sourcebio’s diluted EPS of 0.02p reflects its earnings capacity relative to its substantial share base. The company’s capital efficiency is evident in its ability to deliver profitability despite a highly competitive market. With no dividend payments, retained earnings are likely reinvested into R&D or strategic initiatives, aligning with its growth-oriented approach.

Balance Sheet And Financial Health

Sourcebio’s balance sheet shows £33.3 million in cash and equivalents, providing liquidity for near-term obligations. Total debt of £13.0 million is manageable, with a healthy cash-to-debt ratio. The absence of significant leverage suggests a conservative financial strategy, reducing risk amid market volatility. The company’s financial position appears stable, with ample resources to fund operations and selective expansions.

Growth Trends And Dividend Policy

Revenue growth in FY 2021 was likely driven by COVID-19 testing demand, though sustainability post-pandemic remains uncertain. The company does not pay dividends, prioritizing reinvestment in high-potential areas like genomics and diagnostics. Future growth may hinge on expanding its service portfolio and geographic footprint, particularly in precision medicine and biopharma support.

Valuation And Market Expectations

With no disclosed market cap, valuation metrics are unclear. Investors may focus on the company’s profitability and cash flow generation as indicators of intrinsic value. The lack of beta data suggests limited correlation with broader market movements, potentially appealing to niche-focused investors.

Strategic Advantages And Outlook

Sourcebio’s expertise in diagnostics and genomics positions it well for long-term growth in personalized medicine and biopharma research. Its diversified service offerings mitigate reliance on any single revenue stream. However, competition and post-pandemic demand normalization pose risks. Strategic investments in innovation and partnerships could enhance its market position, but execution will be critical to sustaining momentum.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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