investorscraft@gmail.com

Intrinsic ValueAugean plc (AUG.L)

Previous Close£371.00
Intrinsic Value
Upside potential
Previous Close
£371.00

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

Augean plc is a UK-based waste management company specializing in hazardous and industrial waste treatment, disposal, and recycling services. Operating through two core segments—Treatment & Disposal and Augean North Sea Services—the company serves high-compliance sectors such as oil and gas, nuclear decommissioning, and construction. Its diversified service portfolio includes landfill and soil treatment, radioactive waste management, and offshore waste solutions, positioning it as a critical player in the UK's environmental services sector. Augean leverages regulatory expertise and specialized infrastructure to address complex waste challenges, differentiating itself from general waste handlers. The company’s HiPod container system exemplifies its innovation in handling contaminated materials, reinforcing its niche in hazardous waste logistics. With a strong foothold in energy and industrial markets, Augean benefits from long-term contracts and stringent environmental regulations that drive demand for its services.

Revenue Profitability And Efficiency

In FY 2020, Augean reported revenue of £91.7 million, with net income of £13.3 million, reflecting a robust margin for the waste management sector. Operating cash flow stood at £28.1 million, underscoring efficient working capital management. Capital expenditures of £7.1 million were directed toward maintaining and expanding specialized waste treatment infrastructure, aligning with regulatory requirements and service demand.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 12.7p demonstrates its ability to convert revenue into shareholder returns. With a disciplined approach to capital allocation, Augean balances reinvestment in high-margin services like North Sea decommissioning with debt management, as evidenced by its modest total debt of £16.6 million relative to cash reserves of £19.7 million.

Balance Sheet And Financial Health

Augean maintains a solid liquidity position, with cash and equivalents covering its total debt. The balance sheet reflects a conservative leverage profile, supported by steady cash generation from operations. This financial stability enables the company to navigate cyclical pressures in its core markets while funding growth initiatives.

Growth Trends And Dividend Policy

The company’s focus on hazardous waste and decommissioning services aligns with structural growth trends in environmental compliance. A dividend of 2.75p per share signals confidence in sustained profitability, though payout ratios remain moderate to preserve flexibility for strategic investments.

Valuation And Market Expectations

Augean’s valuation likely reflects its niche positioning and regulatory tailwinds, though specific market cap data is unavailable. The stock’s beta of 0.7 suggests lower volatility relative to the broader market, consistent with its defensive waste management niche.

Strategic Advantages And Outlook

Augean’s expertise in high-barrier waste segments and long-term client relationships provide resilience. Regulatory tightening and North Sea decommissioning activity offer growth opportunities, though competition and permitting risks require careful navigation. The company’s outlook remains tied to industrial activity and environmental policy trends in the UK.

Sources

Company filings, London Stock Exchange data

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