investorscraft@gmail.com

Intrinsic ValueCaffyns PLC 7% cum 1ST PRF #1 (78GL.L)

Previous Close£98.00
Intrinsic Value
Upside potential
Previous Close
£98.00

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

Caffyns PLC operates in the UK automotive dealership sector, specializing in the sale and servicing of new and used vehicles under prominent franchises such as Audi, Volkswagen, and Volvo. The company generates revenue through vehicle sales, maintenance services, and the sale of related products like tyres, parts, and accessories. Its diversified franchise portfolio positions it as a mid-tier player in a competitive market dominated by larger dealership chains. Caffyns’ regional focus in the UK provides localized customer engagement but limits geographic diversification. The company’s reliance on franchise partnerships ties its performance to brand-specific demand cycles and manufacturer incentives. While its service offerings provide steady aftermarket revenue, the core dealership business remains sensitive to macroeconomic trends affecting consumer discretionary spending. The firm’s market position reflects the challenges of smaller dealerships in competing with national chains on scale while maintaining niche brand expertise.

Revenue Profitability And Efficiency

Caffyns reported £262.1 million in revenue for FY2024 but recorded a net loss of £1.2 million, reflecting margin pressures in the competitive auto retail sector. Negative operating cash flow of £119,000 after £2.6 million in capital expenditures suggests constrained liquidity for reinvestment. The absence of diluted EPS indicates breakeven or negligible earnings per share.

Earnings Power And Capital Efficiency

The company’s negative net income and minimal operating cash flow indicate weak earnings power in the current cycle. High total debt of £34.9 million against modest cash reserves (£438,000) suggests capital efficiency challenges, with likely elevated interest expenses impacting profitability.

Balance Sheet And Financial Health

Caffyns’ balance sheet shows limited liquidity with cash covering just 1.3% of total debt. The debt-heavy structure (debt-to-equity proxy of ~14x based on market cap) raises solvency concerns, though preferred dividends (7p/share) continue, indicating prioritized creditor payments. Negative retained earnings further constrain financial flexibility.

Growth Trends And Dividend Policy

Despite operational losses, the company maintains its 7% cumulative preferred dividend, signaling commitment to fixed-income investors. The lack of positive earnings growth or share price momentum (negative beta) suggests stagnant performance in a challenging auto retail environment, with limited visibility on turnaround catalysts.

Valuation And Market Expectations

The £2.5 million market capitalization reflects pessimistic expectations, trading at 0.01x revenue. Negative beta implies counter-cyclical trading patterns, potentially pricing in distress or niche valuation drivers unrelated to broader market movements.

Strategic Advantages And Outlook

Caffyns’ multi-franchise model provides brand diversification but lacks scale advantages. The outlook remains cautious given leveraged balance sheet and sector headwinds, though preferred shares may appeal to yield-seeking investors tolerant of higher risk. Success depends on improving operational efficiency and potentially consolidating underperforming franchises.

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