investorscraft@gmail.com

Intrinsic ValueSivota PLC (SIV.L)

Previous Close£1.03
Intrinsic Value
Upside potential
Previous Close
£1.03

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

Sivota PLC, operating through its subsidiary Apester Ltd., specializes in providing interactive content tools for online publishers, including polls, surveys, personality tests, and video quizzes. Founded in 2011 and headquartered in Tel Aviv, the company serves a niche segment within the digital engagement space, catering primarily to media and publishing platforms seeking to enhance user interaction. Despite its innovative offerings, Sivota operates in a highly competitive market dominated by larger digital marketing and analytics firms. The company’s positioning relies on its ability to deliver customizable, embeddable content solutions that integrate seamlessly with publishers’ websites. However, its small scale and limited diversification pose challenges in scaling against established competitors. The broader industry shift toward data-driven engagement tools presents both opportunities and risks, as Sivota must balance innovation with sustainable monetization in a rapidly evolving digital landscape.

Revenue Profitability And Efficiency

Sivota reported revenue of £5.62 million for FY 2023, alongside a net loss of £8.32 million, reflecting significant operational challenges. The negative operating cash flow of £3.40 million further underscores inefficiencies in converting revenue into sustainable profitability. With no capital expenditures recorded, the company’s focus appears to be on stabilizing its core operations rather than expanding its asset base.

Earnings Power And Capital Efficiency

The diluted EPS of -66p highlights weak earnings power, exacerbated by high operating costs relative to revenue. The absence of capital expenditures suggests limited reinvestment, raising questions about the company’s ability to drive future growth or improve capital efficiency. The negative beta of -0.46 indicates low correlation with broader market movements, potentially reflecting idiosyncratic risks.

Balance Sheet And Financial Health

Sivota’s balance sheet shows £0.97 million in cash and equivalents against £1.56 million in total debt, indicating tight liquidity. The lack of dividend payments aligns with its loss-making position, while the modest market cap of £5.66 million reflects investor skepticism about its financial stability. The company’s ability to service debt or fund operations without additional financing remains uncertain.

Growth Trends And Dividend Policy

With no dividend history and persistent losses, Sivota’s growth trajectory is unclear. The company’s reliance on interactive content tools in a competitive digital market necessitates either rapid innovation or strategic partnerships to achieve scalability. The absence of capital expenditures suggests a cautious approach, possibly prioritizing cost control over expansion.

Valuation And Market Expectations

The market cap of £5.66 million and negative earnings reflect subdued investor confidence. The negative beta implies unique risk factors, possibly tied to its niche focus or operational challenges. Valuation metrics are constrained by the lack of profitability, leaving little room for traditional multiples-based analysis.

Strategic Advantages And Outlook

Sivota’s niche expertise in interactive content tools offers differentiation, but its small scale and financial struggles limit competitive advantages. The outlook hinges on its ability to monetize its technology effectively or secure strategic alliances. Without significant operational improvements or external funding, the company faces sustained headwinds in a crowded digital landscape.

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