investorscraft@gmail.com

Intrinsic ValueFuller Smith & Turner PLC (54GW.L)

Previous Close£105.50
Intrinsic Value
Upside potential
Previous Close
£105.50

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

Fuller Smith & Turner PLC is a UK-based, family-owned hospitality business specializing in pubs and hotels. The company operates through two primary segments: Managed Pubs and Hotels, which includes premium brands like Bel & The Dragon and Cotswold Inns & Hotels, and Tenanted Inns, where third-party operators manage pubs under lease agreements. The Managed Pubs and Hotels segment is the dominant revenue driver, reflecting the company’s focus on high-quality, service-led hospitality experiences. Fuller’s operates in the competitive UK restaurant and pub sector, where it differentiates itself through a mix of historic and boutique properties, catering to both local and tourist demographics. Its market position is bolstered by a strong regional presence, particularly in London and the Cotswolds, and a reputation for premium offerings. The company’s dual-segment approach provides revenue stability, balancing direct management control with the lower-risk tenancy model.

Revenue Profitability And Efficiency

Fuller Smith & Turner reported revenue of £359.1 million for FY 2024, with net income of £9.1 million, reflecting modest profitability in a challenging operating environment. Operating cash flow stood at £68.3 million, indicating solid cash generation, though capital expenditures of £27.2 million suggest ongoing investment in maintaining and upgrading its property portfolio. The company’s ability to sustain cash flow amid sector pressures underscores its operational resilience.

Earnings Power And Capital Efficiency

The company’s diluted EPS was not disclosed, but its net income of £9.1 million suggests moderate earnings power relative to its market capitalization. The balance between operating cash flow and capital expenditures highlights disciplined capital allocation, with reinvestment focused on sustaining asset quality rather than aggressive expansion. This approach aligns with its strategy of maintaining premium positioning in a competitive market.

Balance Sheet And Financial Health

Fuller Smith & Turner holds £12.2 million in cash and equivalents against total debt of £209.6 million, indicating a leveraged balance sheet. The debt level reflects the capital-intensive nature of the hospitality industry, though the company’s stable cash flow generation provides some mitigation. Investors should monitor debt servicing capacity, particularly in light of macroeconomic uncertainties affecting discretionary spending.

Growth Trends And Dividend Policy

The company did not declare a dividend for FY 2024, suggesting a focus on retaining earnings for operational needs or debt reduction. Growth prospects are tied to the recovery of the UK hospitality sector, with potential upside from its managed properties’ premium positioning. However, inflationary pressures and consumer spending trends remain key variables influencing future performance.

Valuation And Market Expectations

With a market capitalization of approximately £63.3 million, Fuller Smith & Turner trades at a modest valuation, reflecting investor caution toward the hospitality sector. The low beta of 0.18 indicates relative stability compared to broader markets, though this may also signal limited growth expectations. Valuation metrics should be reassessed as sector conditions evolve.

Strategic Advantages And Outlook

Fuller Smith & Turner’s strategic advantages include its family-owned structure, which supports long-term decision-making, and its premium property portfolio. The outlook hinges on the UK’s economic recovery and consumer confidence, with the company well-positioned to benefit from a rebound in hospitality demand. However, rising costs and competitive pressures remain key challenges to monitor.

Sources

Company filings, London Stock Exchange data

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