investorscraft@gmail.com

Intrinsic ValueCAffyns PLC 11% CUM PRF #1 (79GL.L)

Previous Close£125.00
Intrinsic Value
Upside potential
Previous Close
£125.00

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 maintenance of new and used vehicles under prominent franchises such as Audi, Volkswagen, and Volvo. The company generates revenue through vehicle sales, servicing, and the provision of related products like tyres, parts, and accessories. Its diversified franchise portfolio positions it as a mid-tier player in a competitive market, leveraging brand partnerships to sustain customer trust and repeat business. Caffyns’ geographic concentration in the UK exposes it to regional economic fluctuations but allows for focused operational efficiency. The company’s reliance on franchise agreements necessitates strong manufacturer relationships, while its ancillary services provide steady aftermarket revenue streams. Despite its niche focus, Caffyns faces stiff competition from larger dealership networks and digital disruptors, requiring continuous adaptation to shifting consumer preferences and electrification trends.

Revenue Profitability And Efficiency

Caffyns reported revenue of £262.1 million for FY2024, but net losses of £1.2 million reflect margin pressures in a challenging auto market. Negative diluted EPS of -0.44 GBp underscores profitability struggles, though modest operating cash flow of £119,000 indicates some operational resilience. Capital expenditures of £2.6 million suggest ongoing investments in franchise and facility upkeep.

Earnings Power And Capital Efficiency

The company’s negative net income and thin operating cash flow highlight constrained earnings power. High total debt of £35.8 million against limited cash reserves (£438,000) raises concerns about capital efficiency, though preferred dividends (11 GBp per share) imply prioritized returns to certain investors.

Balance Sheet And Financial Health

Caffyns’ balance sheet shows liquidity constraints, with cash covering only a fraction of its £35.8 million debt. The debt-heavy structure may limit flexibility amid cyclical downturns, though the absence of detailed maturity data warrants caution. Negative retained earnings further signal accumulated financial strain.

Growth Trends And Dividend Policy

With declining profitability and no clear growth catalysts, Caffyns’ trajectory appears stagnant. The fixed 11% cumulative preferred dividend suggests a commitment to preferred shareholders, but ordinary equity holders face dilution risks given persistent losses and high leverage.

Valuation And Market Expectations

The £11.6 million market cap reflects skepticism about turnaround prospects, with a negative beta (-0.045) indicating low correlation to broader markets. Investors likely price in continued headwinds in UK auto sales and servicing margins.

Strategic Advantages And Outlook

Caffyns’ franchise diversity offers stability, but its outlook hinges on improving operational efficiency and debt management. Electrification partnerships and cost controls could mitigate risks, though macroeconomic and competitive pressures remain key challenges.

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