investorscraft@gmail.com

Intrinsic ValueAmigo Holdings PLC (AMGO.L)

Previous Close£2.50
Intrinsic Value
Upside potential
Previous Close
£2.50

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

Amigo Holdings PLC operates in the UK and Irish financial services sector, specializing in guarantor loans, which cater to individuals with limited credit access by leveraging a third-party guarantor. The company’s core revenue model relies on interest income from these loans, targeting underserved borrowers who may not qualify for traditional lending products. While its niche focus provides differentiation, the sector is highly regulated, exposing Amigo to compliance risks and reputational challenges. The guarantor loan market is competitive, with Amigo facing pressure from both traditional lenders and alternative finance providers. Despite its established presence since 2005, the company has struggled with profitability, reflecting broader sector headwinds and past operational missteps. Its market position remains constrained by regulatory scrutiny and the need to rebuild trust among stakeholders.

Revenue Profitability And Efficiency

Amigo reported revenue of £36.0 million for FY 2024, but net losses widened to £12.6 million, reflecting persistent challenges in cost management and loan performance. The diluted EPS of -2.65p underscores profitability struggles, though operating cash flow of £5.4 million suggests some operational liquidity. The absence of capital expenditures indicates a focus on preserving cash amid financial strain.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight inefficiencies in its lending model, likely exacerbated by high impairment costs and regulatory constraints. With no dividend payouts, capital is retained to stabilize operations, but the lack of profitability raises questions about long-term sustainability. The modest debt of £3.1 million relative to £90.4 million in cash suggests a conservative leverage stance, though earnings power remains weak.

Balance Sheet And Financial Health

Amigo’s balance sheet shows resilience with £90.4 million in cash, providing a buffer against liquidity risks. Total debt is minimal at £3.1 million, indicating low leverage. However, the recurring net losses and regulatory uncertainties pose risks to financial stability, requiring careful capital allocation to navigate ongoing challenges.

Growth Trends And Dividend Policy

Growth prospects appear muted, with the company prioritizing operational restructuring over expansion. The absence of dividends aligns with its focus on conserving capital. Market conditions and regulatory hurdles limit near-term growth opportunities, though the guarantor loan niche could offer recovery potential if operational efficiency improves.

Valuation And Market Expectations

With a market cap of £15.7 million, the stock reflects skepticism about Amigo’s turnaround prospects. The negative EPS and revenue challenges suggest subdued investor confidence. A beta of 1.048 indicates moderate volatility, in line with sector peers, but valuation hinges on regulatory clarity and profitability improvements.

Strategic Advantages And Outlook

Amigo’s niche expertise in guarantor loans provides a differentiated offering, but regulatory and reputational risks overshadow this advantage. The outlook remains cautious, dependent on operational restructuring and compliance adherence. Success hinges on rebuilding trust and optimizing its lending model, though sector headwinds and past missteps present significant hurdles.

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