RE: Baltic Exchange and Tradeflow13 Jan 2022 09:38
Aaah, Parzival and THAT deal. Here's what I wrote at the time :
(1) Tradeflow's tweet .."TradeFlow is delighted to announce our merger of capabilities with the
@LSEplc -traded Supply@ME Capital plc (SYME), a synergistic development that further amplifies our ability to enable sustainable trade for SMEs...." makes the arrangement sound more like collaboration than acquisition.
Maybe reflects the staged payment terms.
(2) The deal arranger, Parzival Partners Ltd , was established in May 2020:
hTTps://find-and-update.company-information.service.gov.uk/company/12596148
It has 3 Officers.
Oliver Tyler - Ist company directorship July 2020, 24 years old , background HR search consultant.
Matthew Tyler - owner/director of two loss making property development companies Fox+Fox (-£ 110K), Fox Developments (-£ 12K), likely Oliver's Dad.
Thomas Bennett - Ist company directorship July 2020. Based in Street, Somerset, a stone's throw from Langport, where the 4th Parzival director Lisa Glydon (HR specialism) is based.
TF sale valuation puzzle 28 May 2021
The TradeFlow transaction is a puzzler :
(1) the independent valuation is £ 31m . "The valuation is based on the positive track record of funds launched, the Intellectual Property rights related to the proprietary digital platform ("TradeFlow+") and the TradeFlow business plan to 2025."
(2) we don't know how close the consideration payable is to the valuation. We do know that the consideration is a 2-parter : cash + shares (together approx £ 7.2m) now and the balance by way of earn-out targets (= part of the basis of valuation) being met.
(3) so here's the puzzle : the more you ascribe to the IP and funds launched and working, the less is available to ascribe to future revenue streams, which have been included for a full 5 years.
(4) TF's IP is evident and has passed not only 'proof of concept' but practical application, as shown by the 2 funds' reported progress. If valued at £ 10m , that would surely be a steal, esp. compared to the lofty £ 220m of SYME's IP + business plan valuation.
(5) Let's say £ 10m for the IP + current business , for the sake of argument. That leaves £ 21m for a full valuation of TF's business plan projected revenues or net profit through to 2025 , ie 5 years, maybe (net profit) ranging £ 2m > £ 7m , average £ 4m per year.
(6) £ 21m/ £4m NPAT would be a p/e of 5, which seems low for a financial services co and insanely low for a fintech co, where people talk of p/e ratios of 20x, 30x, 50x.....
The 2 parts together don't make sense to me : the more value you ascribe to the IP etc, the less for future earnings potential ie 'hope value' (which already seems on the low side).......and the more you value the latter, the less the IP etc is 'worth' (which is bizarre, on the basis of what we've seen of TradeFlow, on the face of it a neat, niche business, with lots of potential for growth).
Initial assessment still holds, IMO.