investorscraft@gmail.com

Intrinsic ValueSorted Group Holdings Plc (SORT.L)

Previous Close£32.50
Intrinsic Value
Upside potential
Previous Close
£32.50

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

Sorted Group Holdings Plc operates in the software application sector, specializing in post-purchase delivery experience solutions for retailers and brands. The company’s platform provides critical data on delivery performance, tracking, and returns management, enabling clients to optimize logistics and enhance customer satisfaction. Positioned in the competitive e-commerce enablement space, Sorted differentiates itself through real-time analytics and seamless integration capabilities, catering to the growing demand for efficient last-mile delivery solutions. The company’s rebranding from Location Sciences Group PLC in early 2024 reflects its strategic pivot toward becoming a leader in delivery experience technology. Despite operating in a fragmented market, Sorted targets mid-sized and enterprise retailers seeking to reduce delivery friction and improve operational transparency. Its UK-centric operations present expansion opportunities in global e-commerce hubs, though scalability remains a key challenge given the capital-intensive nature of the sector.

Revenue Profitability And Efficiency

In FY 2023, Sorted reported revenue of £530.66k, underscoring its early-stage growth trajectory. However, the company faced significant losses, with a net income of -£17.24 million and negative operating cash flow of -£6.88 million, reflecting heavy investments in platform development and market penetration. The absence of capital expenditures suggests a focus on leveraging existing infrastructure, though profitability remains elusive.

Earnings Power And Capital Efficiency

The diluted EPS of -41p highlights the company’s current lack of earnings power, driven by high operational costs relative to its modest revenue base. With no debt and £9.55 million in cash reserves, Sorted has liquidity to fund near-term operations, but sustained capital efficiency improvements will be critical to achieving breakeven.

Balance Sheet And Financial Health

Sorted maintains a debt-free balance sheet with £9.55 million in cash and equivalents, providing a buffer against ongoing cash burn. The absence of leverage is a positive, but the company’s negative equity position due to accumulated losses raises concerns about long-term financial sustainability without additional funding or revenue growth.

Growth Trends And Dividend Policy

Growth is nascent, with revenue yet to offset high operating costs. The company does not pay dividends, aligning with its focus on reinvesting limited resources into scaling its platform and customer acquisition. Market cap volatility, indicated by a negative beta, suggests investor uncertainty about its path to profitability.

Valuation And Market Expectations

Trading at a market cap of £1.76 million, Sorted is priced as a speculative play on e-commerce enablement. The negative earnings and cash flow imply that market expectations hinge on future execution, particularly in monetizing its delivery analytics platform and expanding its client base.

Strategic Advantages And Outlook

Sorted’s proprietary delivery analytics platform offers a niche advantage in a logistics-heavy retail environment. However, its outlook depends on securing larger client contracts and improving unit economics. The UK’s competitive tech landscape and capital constraints pose risks, but successful execution could position the company as a consolidator in the delivery experience space.

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