investorscraft@gmail.com

Intrinsic ValueAshtead Technology Holdings Plc (AT.L)

Previous Close£403.50
Intrinsic Value
Upside potential
Previous Close
£403.50

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

Ashtead Technology Holdings Plc operates as a specialized provider of subsea equipment rental solutions, catering primarily to the offshore energy sector across Europe, the Americas, Asia-Pacific, and the Middle East. The company’s core revenue model is built on renting high-value equipment, including survey and robotics tools, mechanical solutions, and asset integrity products, which are critical for subsea exploration, inspection, and maintenance. By focusing on rental rather than outright sales, Ashtead Technology ensures recurring revenue streams while minimizing capital burdens for its clients. The company serves a niche but essential segment of the energy industry, positioning itself as a key enabler of offshore operations, particularly in deepwater and harsh environments. Its diversified product portfolio and global footprint provide resilience against regional market fluctuations. Ashtead Technology’s expertise in subsea technology and strong relationships with major energy firms reinforce its competitive edge in a sector where reliability and technical proficiency are paramount. The company’s strategic focus on high-growth regions and expanding renewable energy markets further enhances its long-term market positioning.

Revenue Profitability And Efficiency

Ashtead Technology reported revenue of £168.0 million for the period, with net income of £28.8 million, reflecting a robust profitability margin. The company’s operating cash flow of £30.1 million underscores efficient operational management, though capital expenditures of £29.4 million indicate ongoing investments in equipment and infrastructure. The diluted EPS of 35p demonstrates solid earnings generation relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its asset-light rental model, which maximizes capital efficiency. With a focus on high-utilization rates for its subsea equipment, Ashtead Technology generates consistent cash flows. The balance between reinvestment and profitability is evident in its ability to maintain healthy margins while funding growth initiatives.

Balance Sheet And Financial Health

Ashtead Technology’s balance sheet shows £12.2 million in cash and equivalents against total debt of £140.5 million, indicating a leveraged but manageable financial position. The company’s ability to service debt is supported by its stable cash flows, though investors should monitor leverage ratios closely. The capital expenditure outlay suggests a commitment to maintaining and expanding its equipment fleet.

Growth Trends And Dividend Policy

The company has demonstrated growth through geographic expansion and product diversification, aligning with increasing demand for subsea services. A dividend of 1p per share reflects a conservative payout policy, prioritizing reinvestment over aggressive shareholder returns. This approach aligns with its growth trajectory and capital-intensive business model.

Valuation And Market Expectations

With a market capitalization of approximately £356.4 million, Ashtead Technology trades at a valuation reflective of its niche market position and growth potential. The low beta of 0.231 suggests relative insulation from broader market volatility, though sector-specific risks remain. Investors likely price in continued demand for subsea equipment, particularly in renewable energy and deepwater projects.

Strategic Advantages And Outlook

Ashtead Technology’s strategic advantages lie in its specialized expertise, global reach, and asset-light model. The outlook is positive, driven by increasing offshore energy activity and the transition to renewable energy sources. However, the company must navigate cyclical industry demand and competitive pressures to sustain its growth trajectory.

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