investorscraft@gmail.com

Intrinsic ValueAngling Direct PLC (ANG.L)

Previous Close£53.00
Intrinsic Value
Upside potential
Previous Close
£53.00

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

Angling Direct PLC operates as a specialty retailer in the fishing tackle industry, serving enthusiasts across the UK and Europe through a hybrid model of 39 physical stores and four e-commerce platforms. The company offers an extensive product portfolio, including bait, rods, reels, clothing, and accessories, catering to diverse angling needs. Its vertically integrated approach combines retail, wholesale, and online sales, positioning it as a one-stop destination for fishing equipment. The company competes in a fragmented market, leveraging its omnichannel strategy to capture both local and international demand. With a focus on customer experience and product diversity, Angling Direct maintains a strong brand presence in a niche but loyal consumer segment. Its expansion into Germany, France, and the Netherlands underscores its ambition to consolidate market share in Europe’s growing angling sector.

Revenue Profitability And Efficiency

Angling Direct reported revenue of £81.7 million for FY 2024, reflecting steady demand in its core markets. Net income stood at £1.2 million, with diluted EPS of 1.57p, indicating modest but positive profitability. Operating cash flow of £6.5 million suggests efficient working capital management, though capital expenditures of £2.6 million highlight ongoing investments in store networks and digital infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, blending in-store and online sales. Capital efficiency appears balanced, with a focus on maintaining inventory turnover and optimizing logistics. The absence of dividends suggests reinvestment into growth initiatives, though low leverage provides flexibility for future capital allocation.

Balance Sheet And Financial Health

Angling Direct maintains a solid liquidity position, with £15.8 million in cash and equivalents against £11.6 million in total debt. The conservative leverage ratio and healthy cash reserves underscore financial stability, enabling strategic investments without undue strain on the balance sheet.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by geographic expansion and e-commerce penetration. The company does not currently pay dividends, prioritizing reinvestment in store rollouts and digital capabilities. Future growth may hinge on scaling its European footprint and enhancing operational efficiencies.

Valuation And Market Expectations

With a market cap of £33 million and a beta of 0.66, Angling Direct is viewed as a relatively stable niche player. The valuation reflects moderate growth expectations, with investors likely awaiting clearer signs of international scalability and margin improvement.

Strategic Advantages And Outlook

Angling Direct’s omnichannel model and specialized product range provide a competitive edge in a fragmented industry. The outlook remains cautiously optimistic, with expansion opportunities in Europe and potential for margin uplift through operational scaling. However, macroeconomic pressures and competitive intensity pose risks to sustained growth.

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