investorscraft@gmail.com

Intrinsic ValueWebis Holdings plc (WEB.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Webis Holdings plc operates in the global gaming and technology sectors, specializing in real-time deposit wagering and pari-mutuel betting services. The company facilitates wagers on horse and greyhound racing across key markets, including the US, UK, Hong Kong, and Australia, leveraging its digital platform, watchandwager.com, and a telephone call center. Additionally, it owns and operates Cal Expo Harness Racetrack in Sacramento, California, diversifying its revenue streams. Webis differentiates itself by offering direct access to international racetrack betting pools, catering to both B2C and B2B segments. Despite operating in a highly competitive and regulated industry, the company maintains a niche presence with its real-time wagering technology and racetrack ownership. Its market position is constrained by its relatively small scale compared to global gaming giants, but it benefits from a diversified geographic footprint and hybrid business model combining digital and physical assets.

Revenue Profitability And Efficiency

Webis reported revenue of £500.3 million (GBp) for FY 2024, but net income stood at a loss of £1.06 million (GBp), reflecting operational challenges. The diluted EPS of -0.0027 GBp and negative operating cash flow of £289k (GBp) indicate inefficiencies in converting revenue to profitability. Capital expenditures were minimal at £3k (GBp), suggesting limited reinvestment for growth.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight weak capital efficiency, with operating losses outweighing revenue generation. The absence of significant capex further underscores constrained earnings power, likely due to competitive pressures and regulatory costs in the gaming sector.

Balance Sheet And Financial Health

Webis holds £2.41 million (GBp) in cash against £2.86 million (GBp) in total debt, indicating a tight liquidity position. The modest market cap of £2.95 million (GBp) and high shares outstanding (386.4 million) reflect a leveraged balance sheet with limited equity cushion.

Growth Trends And Dividend Policy

No dividends were paid in FY 2024, aligning with the company’s loss-making position. Growth prospects appear muted, given stagnant capex and reliance on a niche wagering model amid broader industry consolidation.

Valuation And Market Expectations

The low beta (0.691) suggests lower volatility relative to the market, but the negative earnings and cash flows likely dampen investor sentiment. Valuation metrics are skewed by the lack of profitability and limited scale.

Strategic Advantages And Outlook

Webis’s hybrid model—combining digital wagering with physical racetrack ownership—provides diversification but faces structural headwinds. Regulatory risks and competition may constrain long-term upside unless operational efficiency improves.

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