investorscraft@gmail.com

Intrinsic ValueScience in Sport plc (SIS.L)

Previous Close£33.50
Intrinsic Value
Upside potential
Previous Close
£33.50

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

Science in Sport plc operates in the competitive sports nutrition sector, specializing in scientifically formulated products for athletes and active consumers. The company’s revenue model hinges on a dual-brand strategy, leveraging PhD Nutrition for mass-market appeal and Science in Sport for elite performance. Its product portfolio spans energy bars, gels, hydration solutions, and recovery aids, distributed via retail chains, e-commerce, and specialist sports outlets. Positioned as a premium player, the firm targets both professional athletes and fitness enthusiasts, differentiating itself through research-backed formulations and endorsements. The company’s direct-to-consumer digital platforms enhance margins, while international expansion bolsters growth. However, it faces stiff competition from global giants and private-label alternatives, necessitating continuous innovation and brand investment to maintain its niche.

Revenue Profitability And Efficiency

In FY 2023, Science in Sport reported revenue of £51.9 million, reflecting its established presence in the sports nutrition market. However, profitability remains challenged, with a net loss of £4.7 million, driven by elevated operating costs and competitive pressures. Operating cash flow was modest at £149,000, while capital expenditures of £1.1 million suggest ongoing investments in production and distribution capabilities. The company’s ability to scale efficiently amid rising input costs will be critical to improving margins.

Earnings Power And Capital Efficiency

The diluted EPS of -2.35p underscores current earnings challenges, though the company’s strong brand equity and direct-to-consumer channels provide levers for future improvement. Capital efficiency is constrained by debt levels, with total debt at £15.7 million against cash reserves of £2.0 million. Strategic focus on high-margin digital sales and cost optimization could enhance returns, but execution risks persist in a crowded market.

Balance Sheet And Financial Health

The balance sheet shows liquidity concerns, with cash and equivalents covering only a fraction of total debt. The debt-to-equity ratio suggests leveraged operations, though the absence of dividends allows for reinvestment. Working capital management will be pivotal to navigating near-term obligations, particularly as the company balances growth investments with financial stability.

Growth Trends And Dividend Policy

Science in Sport prioritizes growth over shareholder returns, evidenced by its zero-dividend policy. Revenue growth hinges on international expansion and e-commerce penetration, though profitability trends remain volatile. The sports nutrition market’s secular growth offers tailwinds, but the company must demonstrate sustained top-line momentum and cost discipline to attract investor confidence.

Valuation And Market Expectations

With a market cap of £77.2 million and a beta of 0.25, the stock is viewed as relatively low-risk but with limited earnings visibility. The valuation reflects skepticism about near-term profitability, though potential upside exists if the company can leverage its brands to achieve scalable, high-margin growth.

Strategic Advantages And Outlook

Science in Sport’s dual-brand strategy and scientific credibility provide a competitive edge, but execution risks loom. The outlook hinges on successful cost management, digital channel growth, and international market penetration. While the sports nutrition sector offers long-term potential, the company must navigate near-term financial headwinds to capitalize on its strategic positioning.

Sources

Company filings, London Stock Exchange disclosures

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