investorscraft@gmail.com

Intrinsic ValueArrow Global Group PLC (ARW.L)

Previous Close£307.00
Intrinsic Value
Upside potential
Previous Close
£307.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Arrow Global Group PLC operates in the specialized niche of distressed debt and non-core asset management, primarily acquiring and managing defaulted loan portfolios and real estate from financial institutions across the UK and internationally. The company’s core revenue model hinges on purchasing these assets at a discount and either collecting on them or restructuring them for resale, leveraging its expertise in asset recovery and servicing. Arrow Global serves banks, institutional investors, and credit card companies, positioning itself as a key intermediary in the financial ecosystem by addressing non-performing loans (NPLs) and optimizing underperforming assets. The firm’s market position is strengthened by its established relationships with major financial institutions and its ability to navigate complex regulatory environments. While the sector is competitive, Arrow Global differentiates itself through its integrated servicing platform, data analytics capabilities, and scalable operational infrastructure. The company’s focus on both secured and unsecured debt portfolios provides diversification, though it remains exposed to macroeconomic cycles and credit risk fluctuations.

Revenue Profitability And Efficiency

In FY 2020, Arrow Global reported revenue of £262.1 million (GBp), reflecting its active portfolio management despite economic headwinds. However, the company posted a net loss of £92.8 million (GBp), driven by impairments and challenging collection conditions amid the pandemic. Operating cash flow stood at £41.5 million (GBp), indicating some resilience in core cash generation, though capital expenditures of £13.8 million (GBp) suggest ongoing investments in servicing infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -50p underscores earnings pressure in FY 2020, likely due to asset write-downs and reduced collections efficiency. The company’s capital efficiency is constrained by high leverage, with total debt at £1.38 billion (GBp) against cash reserves of £182.9 million (GBp). Arrow Global’s ability to monetize portfolios remains critical to improving returns, but macroeconomic uncertainty poses a challenge.

Balance Sheet And Financial Health

Arrow Global’s balance sheet reflects significant leverage, with total debt exceeding £1.37 billion (GBp) against cash holdings of £182.9 million (GBp). This high debt load, coupled with a net loss position, raises concerns about financial flexibility, though the company’s asset-backed business model provides some mitigation. The dividend payout of 58.4p per share suggests a commitment to shareholder returns despite profitability challenges.

Growth Trends And Dividend Policy

The company’s growth is tied to its ability to source and manage distressed assets, a market that may expand in volatile credit environments. However, FY 2020 performance was dampened by pandemic-related disruptions. The maintained dividend signals confidence in long-term cash flow stability, though sustainability depends on improved collections and portfolio performance.

Valuation And Market Expectations

With a beta of 2.22, Arrow Global’s stock exhibits high sensitivity to market movements, reflecting its cyclical exposure. The lack of disclosed market cap limits valuation insights, but investor expectations likely hinge on recovery rates and debt management efficiency. The stock’s appeal may depend on macroeconomic trends influencing credit markets.

Strategic Advantages And Outlook

Arrow Global’s integrated platform and regulatory expertise provide competitive advantages in the NPL market. However, the outlook remains cautious due to leverage and macroeconomic uncertainty. Success will depend on asset turnover, cost management, and adaptability to shifting credit conditions. Strategic focus on data-driven collections and portfolio diversification could enhance resilience.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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