investorscraft@gmail.com

Intrinsic ValueWoodbois Limited (WBI.L)

Previous Close£0.03
Intrinsic Value
Upside potential
Previous Close
£0.03

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

Woodbois Limited operates in the forestry and timber trading sector, focusing on sustainable timber production and carbon solutions. The company sources timber from Gabon and Mozambique, leveraging Africa’s rich forestry resources to supply veneer for construction and design applications. Its vertically integrated model includes forestry management, processing, and trading, positioning it as a niche player in the global timber market. Woodbois differentiates itself through sustainable practices, targeting environmentally conscious buyers in Europe and beyond. The company also explores carbon credit opportunities, aligning with growing demand for nature-based climate solutions. Despite its small scale, Woodbois benefits from direct access to raw materials and a focus on high-value veneer products. However, its market position is constrained by operational challenges in Africa, including logistical inefficiencies and regulatory complexities. The firm’s dual focus on timber and carbon markets provides diversification but requires significant capital to scale effectively.

Revenue Profitability And Efficiency

Woodbois reported revenue of £7.94 million in FY 2023, reflecting its modest scale in the timber industry. The company posted a net loss of £8.13 million, underscoring ongoing operational and financial challenges. Negative operating cash flow of £4.73 million indicates persistent cash burn, with no capital expenditures recorded during the period. The lack of profitability highlights inefficiencies in cost management and revenue generation.

Earnings Power And Capital Efficiency

The diluted EPS of -0.24 GBp confirms weak earnings power, driven by high operating costs relative to revenue. With no dividend payments and negative cash flow, capital efficiency remains a concern. The company’s ability to monetize its timber and carbon assets is critical to improving returns, but execution risks in African operations weigh on near-term prospects.

Balance Sheet And Financial Health

Woodbois holds £527,000 in cash against £3.86 million in total debt, signaling liquidity constraints. The high debt-to-cash ratio raises solvency concerns, compounded by consistent operating losses. With limited financial flexibility, the company may require additional funding to sustain operations or expand its carbon credit initiatives.

Growth Trends And Dividend Policy

Revenue trends are volatile, reflecting the cyclical nature of timber markets and operational hurdles. Woodbois does not pay dividends, reinvesting minimal cash flow into the business. Growth hinges on scaling carbon solutions and stabilizing timber operations, but progress is likely to be slow given current financial pressures.

Valuation And Market Expectations

The market cap of £7.37 million suggests low investor confidence, aligning with the company’s unprofitability and high-risk profile. A negative beta of -0.162 indicates atypical correlation with broader markets, possibly due to its niche focus. Valuation reflects skepticism about near-term turnaround potential.

Strategic Advantages And Outlook

Woodbois’ strategic advantages include direct access to African timber resources and a nascent carbon credit business. However, execution risks, financial instability, and competitive pressures temper the outlook. Success depends on securing sustainable revenue streams from both timber and environmental products, but the path to profitability remains uncertain.

Sources

Company filings, London Stock Exchange data

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