Molten Ventures (LSE:GROW) Beneish M-Score: 1.23 (As of Jun. 27, 2026) — Near Median


LSE:GROW Molten Ventures PLC LSE:GROW
35 GF Score
Price £5.69
! 6 Warning Signs
View Full Analysis

What is Molten Ventures Beneish M-Score?

Molten Ventures LSE:GROW -1.73% 35 Beneish M-Score is 1.23 as of Jun. 27, 2026, which is at its 10-year median of 1.23. GuruFocus rates LSE:GROW with a GF Score™ of 35/100. The stock has 6 warning signs investors should review. Among 954 Asset Management companies, Molten Ventures ranks worse than 88.99% on this metric.

Note: Financial institutions were excluded from the sample in Beneish paper when calculating Beneish M-Score. Thus, the prediction might not fit banks and insurance companies.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Warning Sign:

Beneish M-Score 1.23 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Molten Ventures's Beneish M-Score or its related term are showing as below:

LSE:GROW' s Beneish M-Score Range Over the Past 10 Years
Min: -11.9   Med: 1.23   Max: 2.8
Current: 1.23

During the past 13 years, the highest Beneish M-Score of Molten Ventures was 2.80. The lowest was -11.90. And the median was 1.23.

LSE:GROW
35GF Score
Molten Ventures PLC LSE:GROW
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Molten Ventures Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Molten Ventures for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1+0.528 * 1+0.404 * 1.0003+0.892 * 4.6688+0.115 * 0.5714
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.1966+4.679 * 0.074139-0.327 * 1.007
=1.23

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was £0.0 Mil.
Revenue was £148.0 Mil.
Gross Profit was £148.0 Mil.
Total Current Assets was £0.0 Mil.
Total Assets was £1,481.0 Mil.
Property, Plant and Equipment(Net PPE) was £1.5 Mil.
Depreciation, Depletion and Amortization(DDA) was £0.5 Mil.
Selling, General, & Admin. Expense(SGA) was £6.7 Mil.
Total Current Liabilities was £0.0 Mil.
Long-Term Debt & Capital Lease Obligation was £130.8 Mil.
Net Income was £120.3 Mil.
Gross Profit was £0.0 Mil.
Cash Flow from Operations was £10.5 Mil.
 Total Receivables was £0.0 Mil.
Revenue was £31.7 Mil.
Gross Profit was £31.7 Mil.
Total Current Assets was £0.0 Mil.
Total Assets was £1,383.0 Mil.
Property, Plant and Equipment(Net PPE) was £1.8 Mil.
Depreciation, Depletion and Amortization(DDA) was £0.3 Mil.
Selling, General, & Admin. Expense(SGA) was £7.3 Mil.
Total Current Liabilities was £0.0 Mil.
Long-Term Debt & Capital Lease Obligation was £121.3 Mil.

1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(0 / 148) / (0 / 31.7)
=0 / 0
=1

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(31.7 / 31.7) / (148 / 148)
=1 / 1
=1

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (0 + 1.5) / 1481) / (1 - (0 + 1.8) / 1383)
=0.998987 / 0.998698
=1.0003

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=148 / 31.7
=4.6688

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(0.3 / (0.3 + 1.8)) / (0.5 / (0.5 + 1.5))
=0.142857 / 0.25
=0.5714

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(6.7 / 148) / (7.3 / 31.7)
=0.04527 / 0.230284
=0.1966

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((130.8 + 0) / 1481) / ((121.3 + 0) / 1383)
=0.088319 / 0.087708
=1.007

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(120.3 - 0 - 10.5) / 1481
=0.074139

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Molten Ventures has a M-score of 1.23 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of 1.23 mean?
Molten Ventures (LSE:GROW) has a Beneish M-Score of 1.23 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Molten Ventures and its competitors. This is near median its historical median of 1.23. According to the industry distribution chart, Molten Ventures ranks #849 out of 954 companies in the Asset Management industry, placing it in the top 89%.
Is Molten Ventures' Beneish M-Score too high?
Molten Ventures' current Beneish M-Score of 1.23 is near median its 10-year median of 1.23. Based on the distribution chart, Molten Ventures ranks #849 out of 954 companies in the Asset Management industry, which is in the bottom quartile relative to peers. Overall, Molten Ventures has a GF Score™ of 35/100, reflecting its overall financial health beyond just this single metric.
How does Molten Ventures' Beneish M-Score compare to BLK and BX?
According to the Asset Management industry distribution chart, Molten Ventures ranks #849 out of 954 companies for Beneish M-Score. This places Molten Ventures in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for an Asset Management company?
A good Beneish M-Score depends on the Asset Management industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Molten Ventures and its competitors. Molten Ventures's current Beneish M-Score is 1.23, which is near median its own 10-year median of 1.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Molten Ventures stock overvalued right now?
Molten Ventures (LSE:GROW) has a current Beneish M-Score of 1.23. The current Beneish M-Score is 1.23, which is near median its 10-year median of 1.23. Molten Ventures' overall GF Score™ is 35/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Molten Ventures (LSE:GROW), the current Beneish M-Score is 1.23 as of Jun. 27, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Molten Ventures Business Description

Other Exchanges GRWXF:USA
Address 20 Garrick Street, London, GBR, WC2E 9BT
Molten Ventures PLC is a venture capital investment company. The company invests in tech companies that see new ways for the world to work. The company has one reportable segment. The company's products are PLC Home, EIS Home, VCT Home, Results Centre, EIS Applications Open, Shareholder Portal, Investor News, Key Documents, Investor News.
35GF Score

Get the complete analysis for LSE:GROW

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

£5.69
Price