investorscraft@gmail.com

Intrinsic ValueTekcapital plc (TEK.L)

Previous Close£10.75
Intrinsic Value
Upside potential
Previous Close
£10.75

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

Tekcapital plc operates as a technology transfer company, specializing in the commercialization of intellectual property from universities and corporate clients. The company focuses on diverse innovations, including Microsalt, a low-sodium salt alternative marketed under the SaltMe! brand, and smart eyewear solutions like Lucyd Lyte glasses paired with the Vyrb voice social media app. Additionally, Tekcapital develops remote monitoring software for autonomous vehicles, positioning itself at the intersection of health tech, wearable technology, and autonomous systems. Its revenue model hinges on licensing, product sales, and technology development partnerships, leveraging a niche yet scalable approach in high-growth sectors. Despite its small size, Tekcapital targets global markets, particularly the UK and US, where demand for innovative health and tech solutions is robust. The company’s ability to identify and commercialize early-stage technologies gives it a unique market position, though competition from larger tech transfer firms and direct-to-consumer brands remains a challenge.

Revenue Profitability And Efficiency

Tekcapital reported revenue of £735,265 (GBp) for FY 2023, reflecting its early-stage commercialization efforts. However, the company posted a net loss of £15.7 million (GBp), driven by operational costs and investments in technology development. Operating cash flow was negative at £1.3 million (GBp), indicating ongoing cash burn as it scales its portfolio. Capital expenditures were minimal, suggesting a lean asset-light model focused on IP monetization.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0911 (GBp) underscores its current lack of earnings power, typical of a development-stage firm. With no debt and £620,248 (GBp) in cash, Tekcapital maintains a clean balance sheet but relies on equity financing or partnerships to fund growth. Its capital efficiency is constrained by the long gestation periods of its tech transfer projects.

Balance Sheet And Financial Health

Tekcapital’s balance sheet is debt-free, with cash reserves of £620,248 (GBp) providing limited runway. The absence of leverage reduces financial risk, but the company’s negative equity due to accumulated losses (£15.7 million net loss in FY 2023) signals reliance on future funding. Shareholders’ equity is under pressure, necessitating careful capital management.

Growth Trends And Dividend Policy

Growth is tied to the commercialization of its IP portfolio, with SaltMe! and Lucyd Lyte representing near-term opportunities. No dividends are paid, as the company reinvests all resources into R&D and market expansion. Investor returns depend entirely on capital appreciation, which hinges on successful product launches and licensing deals.

Valuation And Market Expectations

With a market cap of £20.1 million (GBp), Tekcapital trades at a significant premium to revenue, reflecting speculative growth expectations. The beta of 0.94 suggests market-aligned volatility. Investors appear to price in potential breakthroughs in its tech pipeline, though profitability remains distant.

Strategic Advantages And Outlook

Tekcapital’s edge lies in its access to university IP and agile commercialization model. However, its outlook is highly speculative, dependent on scaling Microsalt and smart eyewear adoption. Partnerships or acquisitions could accelerate growth, but execution risks are elevated given its limited financial cushion and competitive markets.

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