investorscraft@gmail.com

Intrinsic ValueS & U PLC (46IE.L)

Previous Close£85.00
Intrinsic Value
Upside potential
Previous Close
£85.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

S & U PLC operates in the UK financial services sector, specializing in non-prime motor finance and specialist lending. The company’s core revenue model revolves around providing credit facilities through motor dealers, enabling the purchase of new and used vehicles, including cars, vans, motorbikes, and caravans. Its motor finance segment dominates revenue generation, serving a niche market underserved by traditional lenders. The company also engages in property bridging finance and central finance, though these segments contribute less significantly. S & U PLC’s market position is strengthened by its deep relationships with motor dealers across the UK, allowing it to capitalize on the demand for flexible financing solutions in the non-prime sector. The company’s focus on specialist lending differentiates it from mainstream financial institutions, providing a competitive edge in a fragmented market. Its ability to assess risk effectively in the non-prime space supports sustainable profitability while maintaining a disciplined approach to credit underwriting.

Revenue Profitability And Efficiency

S & U PLC reported revenue of £97.5 million, with net income of £17.9 million, reflecting a disciplined approach to credit risk and operational efficiency. The company’s operating cash flow of £65 million underscores its ability to generate liquidity from core lending activities. Capital expenditures were minimal at £0.7 million, indicating a capital-light business model focused on financial intermediation rather than asset-heavy investments.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its niche focus on non-prime motor finance, where it commands higher interest margins compared to prime lenders. With no reported total debt, S & U PLC appears to maintain a conservative capital structure, relying on internally generated funds and equity to support its lending operations. This approach enhances capital efficiency and reduces financial risk.

Balance Sheet And Financial Health

S & U PLC’s balance sheet reflects a strong liquidity position, with cash and equivalents of £5.2 million. The absence of reported total debt suggests a low-leverage profile, which is atypical for financial services firms but aligns with the company’s conservative risk management strategy. This financial prudence positions it well to navigate economic downturns or credit market volatility.

Growth Trends And Dividend Policy

The company’s growth is tied to the demand for non-prime motor finance in the UK, a market with steady demand but sensitivity to economic cycles. S & U PLC pays a fixed dividend of 6p per share, signaling a commitment to returning capital to shareholders despite its focus on organic growth. The lack of shares outstanding data limits further analysis of per-share metrics.

Valuation And Market Expectations

Given the absence of market capitalization and diluted EPS data, a precise valuation assessment is challenging. However, the company’s low beta of 0.07 suggests minimal correlation with broader market movements, reflecting its niche positioning. Investors likely value S & U PLC for its stable cash flows and specialized lending expertise rather than high growth potential.

Strategic Advantages And Outlook

S & U PLC’s strategic advantage lies in its deep expertise in non-prime lending and its established dealer network. The company is well-positioned to benefit from sustained demand for alternative credit solutions, though its growth may be constrained by regulatory scrutiny and economic conditions affecting borrower creditworthiness. A cautious yet stable outlook is warranted, given its conservative financial management and niche market focus.

Sources

Company description and financial data provided by user; additional context inferred from industry norms.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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