investorscraft@gmail.com

Intrinsic ValueNewtekOne, Inc. (0K7X.L)

Previous Close£13.25
Intrinsic Value
Upside potential
Previous Close
£13.25

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

Newtek Business Services Corp. operates as a business development company (BDC) specializing in financial and business services for small and medium-sized enterprises (SMEs) in the U.S. The company generates revenue through diversified segments, including Electronic Payment Processing, Managed Technology Solutions, Small Business Finance, and Capcos. Its core offerings encompass SBA loans, payment processing, cloud hosting, eCommerce solutions, and insurance products, positioning it as a one-stop financial and operational support provider for SMEs. Newtek’s strategic alliances with entities like American International Group and Navy Federal Credit Union enhance its distribution network, while its proprietary Newtek Advantage platform integrates multiple business functions into a unified digital interface. The firm’s focus on first- and second-lien loans, alongside unsecured short-term financing, caters to varied SME capital needs, reinforcing its niche in the competitive BDC landscape. With a geographic footprint spanning key U.S. markets, Newtek leverages its hybrid model of debt investments and service-based revenue to maintain resilience amid economic cycles.

Revenue Profitability And Efficiency

Newtek reported revenue of $333.5 million for the period, with net income of $50.9 million, translating to a diluted EPS of $1.96. Operating cash flow was negative at -$4.7 million, likely due to working capital adjustments or loan origination timing, while capital expenditures remained minimal at -$439,000. The company’s profitability metrics reflect its ability to monetize its diversified service offerings and loan portfolio effectively.

Earnings Power And Capital Efficiency

The firm’s earnings power is underpinned by its high-yield loan portfolio and fee-based service segments, though its beta of 1.32 indicates sensitivity to market volatility. With $381.4 million in cash and equivalents against $1.69 billion in total debt, Newtek’s capital structure leans toward leverage, typical for BDCs, but its liquidity position provides flexibility for continued lending and operational investments.

Balance Sheet And Financial Health

Newtek’s balance sheet shows robust liquidity with $381.4 million in cash, though its $1.69 billion debt load reflects its leveraged BDC model. The company’s asset-light service segments likely contribute stable cash flows, while its loan book demands careful credit risk management. The debt-to-equity ratio is elevated but aligns with industry norms for BDCs focused on SME lending.

Growth Trends And Dividend Policy

The company’s growth is tied to SME demand for financing and digital services, with a dividend yield supported by its $0.76 per share payout. Its ability to scale loan originations and cross-sell ancillary services will be critical for sustained growth, particularly in a higher-interest-rate environment.

Valuation And Market Expectations

With a market cap of approximately $280.9 million, Newtek trades at a discount to its book value, reflecting investor caution around BDC sector risks. The stock’s beta of 1.32 suggests higher volatility, likely pricing in macroeconomic uncertainties affecting SME credit quality.

Strategic Advantages And Outlook

Newtek’s integrated platform and diversified revenue streams provide a competitive edge, but its outlook hinges on SME sector health and interest rate trends. Strategic partnerships and technological investments could further solidify its market position, though regulatory and credit risks remain key monitorables.

Sources

Company filings, LSE disclosures

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