investorscraft@gmail.com

Intrinsic ValueAvation PLC (AVAP.L)

Previous Close£141.50
Intrinsic Value
Upside potential
Previous Close
£141.50

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

Avation PLC operates in the aircraft leasing sector, providing commercial passenger aircraft to airlines globally. The company’s core revenue model is built on long-term lease agreements, which generate stable cash flows through fixed rental payments. With a fleet of 44 aircraft as of June 2021, Avation serves a diverse clientele, primarily focusing on regional and mid-tier airlines. The firm also engages in aircraft financing, adding another layer to its revenue streams. Positioned in the competitive leasing industry, Avation differentiates itself through a specialized focus on narrow-body and turboprop aircraft, catering to airlines with specific fleet needs. The company’s Singapore headquarters provide strategic access to fast-growing Asian markets, though its operations span worldwide. While larger players dominate the sector, Avation’s niche approach allows it to maintain a stable market presence. The firm’s ability to secure long-term leases underscores its reliability, though it faces risks from airline credit quality and aircraft residual values.

Revenue Profitability And Efficiency

Avation reported revenue of £89.5 million, with net income of £19.7 million, reflecting a healthy profit margin. Operating cash flow stood at £81.6 million, indicating strong cash generation from leasing activities. Capital expenditures were minimal (£5,000), suggesting a mature fleet with limited near-term growth investments. The company’s ability to convert revenue into cash efficiently supports its financial stability.

Earnings Power And Capital Efficiency

Diluted EPS of 0.28 GBp demonstrates modest but consistent earnings power. The company’s capital efficiency is evident in its ability to maintain profitability despite a leveraged balance sheet. Operating cash flow coverage of debt service appears adequate, though high total debt (£675.5 million) relative to equity warrants monitoring.

Balance Sheet And Financial Health

Avation holds £23.6 million in cash against £675.5 million in total debt, reflecting a leveraged position common in aircraft leasing. The debt load is typical for the capital-intensive leasing industry, but liquidity remains manageable given stable operating cash flows. The company’s financial health hinges on maintaining lease revenue and managing refinancing risks.

Growth Trends And Dividend Policy

Avation’s growth is tied to fleet expansion and lease renewals, with limited recent CapEx signaling a focus on optimizing existing assets. The firm pays a dividend of 1 GBp per share, indicating a commitment to shareholder returns, though the yield is modest. Future growth may depend on strategic acquisitions or financing deals in a recovering aviation market.

Valuation And Market Expectations

With a market cap of £99.3 million and a beta of 0.57, Avation is viewed as a relatively stable, lower-risk play in the leasing sector. The valuation reflects its niche positioning and leveraged balance sheet. Investors likely expect steady cash flows but remain cautious about debt levels and airline industry volatility.

Strategic Advantages And Outlook

Avation’s strategic focus on narrow-body and turboprop aircraft provides resilience, as these segments are less cyclical than wide-body jets. The company’s outlook depends on global air travel demand and lessee creditworthiness. Its Singapore base offers exposure to Asia’s growth, but macroeconomic and industry-specific risks persist. Successful debt management and lease renewals will be critical.

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