investorscraft@gmail.com

Intrinsic ValueWindward Ltd. (WNWD.L)

Previous Close£210.00
Intrinsic Value
Upside potential
Previous Close
£210.00

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

Windward Ltd. is a predictive intelligence company specializing in the maritime industry, leveraging AI and big data to deliver real-time decision-making tools. Its software provides a comprehensive view of maritime activities, addressing safety, security, and financial risks for clients such as banks, commodity traders, governments, insurers, and shipping firms. The company operates in a niche but high-stakes sector where data accuracy and predictive capabilities are critical for operational and regulatory compliance. Windward’s technology differentiates it by offering actionable insights that help mitigate risks and optimize maritime logistics, positioning it as a key player in the digital transformation of the industry. Despite competition from broader logistics and analytics providers, Windward’s specialized focus on maritime intelligence gives it a unique edge in serving a global clientele reliant on maritime trade.

Revenue Profitability And Efficiency

In FY 2023, Windward reported revenue of 28.3 million GBp, reflecting its growing adoption in the maritime sector. However, the company posted a net loss of 9.0 million GBp, with diluted EPS at -0.1 GBp, indicating ongoing investment in growth and technology. Operating cash flow was negative at 3.3 million GBp, though capital expenditures were modest at 0.6 million GBp, suggesting disciplined spending.

Earnings Power And Capital Efficiency

Windward’s earnings power remains constrained by its growth-focused strategy, as evidenced by its negative net income and operating cash flow. The company’s capital efficiency is tempered by its need to invest in AI and data infrastructure, though its cash reserves of 17.3 million GBp provide a buffer to sustain operations while scaling its customer base.

Balance Sheet And Financial Health

Windward maintains a relatively healthy balance sheet, with 17.3 million GBp in cash and equivalents against total debt of 1.7 million GBp. This low leverage and substantial liquidity position the company to navigate near-term challenges while funding its expansion. The absence of dividends aligns with its reinvestment priorities.

Growth Trends And Dividend Policy

Windward’s growth is driven by increasing demand for maritime predictive analytics, though profitability remains elusive. The company does not pay dividends, redirecting cash flow toward R&D and market penetration. Its revenue trajectory suggests potential for scalability, but sustained losses highlight the need for operational efficiency improvements.

Valuation And Market Expectations

With a market cap of approximately 186 million GBp and a beta of 0.5, Windward is viewed as a moderately volatile growth stock. Investors likely anticipate long-term gains from its AI-driven maritime solutions, though current valuations hinge on future profitability and sector adoption rates.

Strategic Advantages And Outlook

Windward’s strategic advantage lies in its AI-powered maritime intelligence platform, which addresses critical industry pain points. The outlook depends on its ability to monetize its technology while managing costs. Expansion into adjacent sectors or partnerships could enhance its market position, but execution risks remain.

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