investorscraft@gmail.com

Intrinsic ValueRedde Northgate PLC (67GX.L)

Previous Close£35.00
Intrinsic Value
Upside potential
Previous Close
£35.00

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

Redde Northgate PLC operates as a leading provider of integrated mobility solutions, catering to both business and personal customers across the UK, Spain, and Ireland. The company’s core offerings include vehicle rental, accident and incident management, repair and maintenance, and vehicle disposal services, ensuring seamless mobility for its clients. Its operations are segmented into Northgate UK&I, Northgate Spain, and Redde, with the UK&I segment driving the majority of revenue. Positioned within the competitive rental and leasing services industry, Redde Northgate distinguishes itself through a vertically integrated model that combines fleet management with ancillary services, enhancing customer retention and operational efficiency. The company’s strategic focus on integrated solutions allows it to capture value across the vehicle lifecycle, from rental to disposal, while maintaining a strong foothold in its core markets. Its diversified service portfolio and geographic presence mitigate sector-specific risks, reinforcing its resilience in fluctuating economic conditions.

Revenue Profitability And Efficiency

Redde Northgate reported revenue of £1.83 billion for FY 2024, with net income of £125 million, reflecting a robust profitability margin. The company’s operating cash flow stood at £110.3 million, supported by efficient capital allocation, as evidenced by modest capital expenditures of £15.8 million. These metrics underscore its ability to generate sustainable cash flows while maintaining disciplined investment in growth and operational infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 54p highlights its earnings strength, driven by a balanced mix of high-margin services and cost management. With a capital-light model in its ancillary services, Redde Northgate achieves strong returns on invested capital, further bolstered by its integrated approach to mobility solutions. This efficiency is critical in sustaining profitability amid competitive and cyclical industry dynamics.

Balance Sheet And Financial Health

Redde Northgate’s balance sheet shows £39.8 million in cash and equivalents against total debt of £781.5 million, indicating a leveraged but manageable financial position. The company’s ability to service debt is supported by consistent operating cash flows, though investors should monitor leverage ratios closely, particularly in light of interest rate fluctuations and economic uncertainties impacting the leasing sector.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by its integrated service model and geographic diversification. A dividend per share of 2.5p reflects a commitment to shareholder returns, albeit with a conservative payout ratio that prioritizes reinvestment and debt management. Future growth may hinge on expanding its mobility solutions and optimizing fleet utilization in response to evolving customer demands.

Valuation And Market Expectations

With a market capitalization of approximately £80.5 million and a beta of -0.03, Redde Northgate exhibits low correlation to broader market movements, suggesting defensive characteristics. The valuation reflects investor confidence in its niche market position and cash flow stability, though sector-specific risks such as fleet depreciation and regulatory changes warrant ongoing scrutiny.

Strategic Advantages And Outlook

Redde Northgate’s strategic advantage lies in its integrated mobility platform, which combines rental, maintenance, and disposal services under one umbrella. This differentiation enhances customer stickiness and operational synergies. Looking ahead, the company is well-positioned to capitalize on trends toward flexible mobility solutions, though macroeconomic headwinds and competitive pressures in the leasing industry could pose challenges to margin expansion.

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