investorscraft@gmail.com

Intrinsic ValueAston Martin Lagonda Global Holdings plc (AML.L)

Previous Close£61.30
Intrinsic Value
Upside potential
Previous Close
£61.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aston Martin Lagonda Global Holdings plc operates in the ultra-luxury automotive sector, specializing in high-performance sports cars under the Aston Martin and Lagonda brands. The company generates revenue through vehicle sales, parts, servicing, and brand-related activities, leveraging a global dealer network. Its strategic partnership with Mercedes-Benz AG enhances technological capabilities, particularly in electrification and advanced powertrains. Positioned as a niche player, Aston Martin competes with brands like Ferrari and Lamborghini, targeting affluent consumers seeking exclusivity and heritage. Despite its storied legacy, the company faces challenges in scaling profitability due to high R&D and production costs inherent to low-volume manufacturing. Market positioning relies on craftsmanship, bespoke customization, and motorsport pedigree, though supply chain volatility and economic cyclicality remain persistent risks.

Revenue Profitability And Efficiency

Aston Martin reported revenue of £1.58 billion for the period, reflecting demand for its luxury vehicles, but net losses widened to £323.5 million, underscoring margin pressures. Operating cash flow of £123.9 million suggests some operational resilience, though capital expenditures of £88.7 million highlight ongoing investments in product development and electrification. The absence of dividends aligns with its reinvestment priorities.

Earnings Power And Capital Efficiency

Diluted EPS of -£0.39 and negative net income indicate weak earnings power, exacerbated by high fixed costs and debt servicing. The Mercedes-Benz partnership may improve capital efficiency through shared technology, but returns remain subscale relative to peers. Operating cash flow covers only a fraction of total debt, signaling reliance on external financing.

Balance Sheet And Financial Health

The balance sheet shows £359.6 million in cash against £1.48 billion in total debt, reflecting leveraged positioning. Liquidity is supported by operating cash flow, but debt-to-equity metrics suggest elevated financial risk. Asset-light strategies, including limited manufacturing scale, may constrain flexibility in downturns.

Growth Trends And Dividend Policy

Growth hinges on successful model launches and electrification, though profitability remains elusive. Zero dividend payouts prioritize debt reduction and capex. Volumes are sensitive to macroeconomic conditions, with no near-term visibility on sustained free cash flow generation.

Valuation And Market Expectations

The £761 million market cap implies skepticism about turnaround prospects, with a beta of 2.124 reflecting high volatility. Investors likely await proof of margin improvement and debt management before rerating the stock.

Strategic Advantages And Outlook

Aston Martin’s brand equity and Mercedes-Benz collaboration are key differentiators, but execution risks persist. The outlook depends on scaling higher-margin models (e.g., DB12) and cost discipline. Macro headwinds and competitive intensity in luxury autos remain critical watchpoints.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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