investorscraft@gmail.com

Intrinsic ValueTPXimpact Holdings PLC (TPX.L)

Previous Close£23.00
Intrinsic Value
Upside potential
Previous Close
£23.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

TPXimpact Holdings PLC operates as a digital-native technology services provider, delivering specialized solutions across consulting, software development, and automation. The company serves a diverse client base, including commercial, government, and non-government sectors, with offerings such as UX design, cloud management, RPA implementation, and data analytics. Its multi-segment approach—spanning Consulting and Innovation, Software Development, and Automation—positions it as an agile player in the competitive IT services landscape. TPXimpact differentiates itself through integrated digital transformation capabilities, combining strategic consultancy with technical execution. The firm’s XaaS (Anything-as-a-Service) model, including talent and cloud management, reflects a modern, scalable revenue strategy. While its global footprint spans the UK, Bulgaria, Switzerland, and the US, its focus on public and private sector digitalization aligns with growing demand for efficiency-driven solutions. However, its market position remains challenged by larger incumbents and niche specialists, requiring continued innovation to sustain growth.

Revenue Profitability And Efficiency

TPXimpact reported revenue of £84.3 million (GBp) for FY 2024, alongside a net loss of £20.4 million (GBp), reflecting margin pressures in its consulting-heavy model. Operating cash flow of £7.5 million (GBp) suggests some operational resilience, though negative EPS (-0.23) and minimal capex (£37,000 GBp) indicate restrained reinvestment. The firm’s profitability struggles may stem from integration costs or competitive pricing dynamics.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.23 and operating cash flow of £7.5 million (GBp) highlight challenges in converting revenue to earnings. With modest capital expenditures, TPXimpact appears to prioritize liquidity over expansion, though its negative net income raises questions about long-term capital allocation efficiency in a high-growth sector.

Balance Sheet And Financial Health

TPXimpact holds £8.9 million (GBp) in cash against £17.8 million (GBp) of total debt, indicating moderate leverage. The absence of dividends aligns with its loss-making status, while its £20.8 million (GBp) market cap suggests investor caution. Liquidity appears manageable, but sustained losses could strain financial flexibility.

Growth Trends And Dividend Policy

Revenue growth potential lies in digital transformation demand, but net losses and zero dividends reflect a focus on restructuring over shareholder returns. The lack of a dividend policy underscores reinvestment priorities, though consistent profitability will be critical to attracting long-term investors.

Valuation And Market Expectations

At a market cap of £20.9 million (GBp) and a beta of 1.88, TPXimpact trades as a high-risk, high-reward play. Negative earnings and sector volatility likely weigh on valuation, with investors pricing in turnaround execution risks amid digital services expansion.

Strategic Advantages And Outlook

TPXimpact’s integrated service portfolio and public-sector focus offer niche advantages, but profitability hurdles and competition cloud its outlook. Success hinges on scaling high-margin automation and software offerings while curbing consultancy-related costs. Macro demand for digitalization provides tailwinds, but execution risks remain pronounced.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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