Ridiculous discount to NAV29 Jun 2026 07:42
Mindflair's final results show a company that has successfully transformed its balance sheet and is now completely self-funding its AI investment strategy without diluting shareholders. The business is in its strongest operational position for years—completely debt-free after paying off all loan notes, and cash generation has been stellar. This has been driven by the £2.6m Getvisibility disposal and a post-period €600k cash inflow from CameraMatics’ massive €49m funding round. With a pipeline of 25+ rapidly scaling AI, cybersecurity, and edge-computing investments aggressively expanding across global markets (including partnerships with Nvidia, Lime, BigCommerce, and the RAF), the operational reality is entirely disconnected from a depressed 0.50p share price.
THE MATHEMATICAL BREAKDOWN (HOW THE MARKET IS MISPRICING US)
The RNS states that the total Net Asset Value (NAV) stands at £9,412,000, which gives an official NAV of 1.80p per share based on the 526 million shares in issue.
With the current share price at 0.50p, we can calculate the exact discount to NAV, as well as the true valuation of the tech portfolio when you include all current cash buffers.
THE RAW DISCOUNT TO NAV
Audited NAV per share: 1.80p
Current Share Price: 0.50p
Total Discount to NAV calculation: (1 - (0.50p / 1.80p)) x 100 = 72.2% DISCOUNT
You are buying the company's total assets for less than 28p on the pound. The RNS itself explicitly highlights this massive 72% discount.
NAV EXCLUDING CASH (YEAR-END CASH + €600K CAMERAMATICS INFLOW)
To see how much total liquidity backing we have, we combine the year-end cash balance (£610,000) with the post-period €600,000 realization from CameraMatics (worth roughly £500,000). This gives total cash resources of £1,110,000.
Total Shares in Issue: 526 million
Combined Cash per share: £1,110,000 / 526m shares = 0.211p per share.
NAV Excluding Cash: 1.80p (Total NAV) - 0.211p (Total Cash) = 1.589p per share.
THE TRUE DISCOUNT TO THE INVESTMENT PORTFOLIO (EX-CASH)
To find the true discount on just the tech investments, we subtract the 0.211p cash from the 0.50p market share price. This means the market is putting an implied price of just 0.289p (rounded to 0.29p) on the tech portfolio.
Implied Price for Tech Assets: 0.29p
True Value of Tech Assets (Ex-Cash NAV): 1.589p
True Discount to Ex-Cash NAV calculation: (0.29p / 1.589p) x 100 = 18.25% RESIDUAL COST (Which means a staggering 81.75% DISCOUNT to the underlying asset value!)
Summary: The market capitalization currently sits at a tiny £2.63m, yet they hold over £1.1m in total cash resources and have zero debt. When you strip away the cash, you are buying a top-tier AI portfolio booked at 1.59p for a mere 0.29p. An 81.7% discount on the actual technology investments is a total market anomaly. The value here is undeniable.