investorscraft@gmail.com

Intrinsic ValueTribe Technology PLC (TRYB.L)

Previous Close£0.08
Intrinsic Value
Upside potential
Previous Close
£0.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tribe Technology PLC operates in the industrial machinery sector, specializing in autonomous mining equipment. The company designs, manufactures, and sells autonomous reverse circulation (RC) drill rigs and sampling systems, targeting the mining industry in Australia and Northern Ireland. Its technology aims to improve efficiency and safety in mineral exploration by reducing human intervention in high-risk environments. As a relatively new entrant, incorporated in 2023, Tribe Technology is positioning itself as an innovator in autonomous mining solutions, leveraging its dual operational bases in Belfast and Perth to serve key mining regions. The company’s focus on automation aligns with broader industry trends toward digitization and operational safety, though it faces competition from established players with deeper resources and market penetration. Its niche specialization in RC drilling could provide differentiation if adoption accelerates in the mining sector.

Revenue Profitability And Efficiency

For FY 2023, Tribe Technology reported modest revenue of £40,000, reflecting its early-stage commercialization efforts. The company posted a significant net loss of £3.28 million, driven by operational and developmental costs typical of a startup in the capital-intensive mining equipment sector. Negative operating cash flow of £1.42 million further underscores the cash burn associated with scaling its autonomous technology platform.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -£0.0148 highlights its current lack of earnings power, as expected for a pre-revenue growth firm. Capital expenditures were minimal at £107,000, suggesting limited near-term investment in production capacity. The negative earnings and cash flow metrics indicate heavy reliance on external funding to sustain operations and R&D initiatives.

Balance Sheet And Financial Health

Tribe Technology’s balance sheet shows £207,000 in cash against £1.05 million in total debt, reflecting a constrained liquidity position. With a market capitalization of approximately £1.81 million, the company’s financial health appears fragile, necessitating further capital raises to support its growth ambitions and operational runway.

Growth Trends And Dividend Policy

As a newly listed entity, Tribe Technology has no dividend policy, reinvesting all resources into growth. The company’s trajectory hinges on adoption of its autonomous drilling systems, but its limited revenue base and high losses suggest a long path to scalability. Market expansion and technological validation will be critical drivers for future performance.

Valuation And Market Expectations

The market assigns a speculative valuation to Tribe Technology, with a beta of 2.67 indicating high volatility relative to the broader market. Investors appear to price in significant growth potential, though the absence of profitability and thin revenue base introduce substantial execution risk.

Strategic Advantages And Outlook

Tribe Technology’s focus on autonomous mining equipment positions it in a high-potential niche, but its success depends on overcoming adoption barriers and securing customer traction. The company’s outlook remains uncertain, with its ability to scale operations and achieve commercial viability being key determinants of long-term sustainability. Strategic partnerships or technological breakthroughs could enhance its market position.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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