investorscraft@gmail.com

Intrinsic ValueBakkavor Group plc (BAKK.L)

Previous Close£252.00
Intrinsic Value
Upside potential
Previous Close
£252.00

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

Bakkavor Group plc operates in the competitive packaged foods sector, specializing in fresh prepared foods such as meals, pizzas, desserts, salads, and bakery products. The company primarily serves high-street supermarkets in the UK, US, and China, leveraging a vertically integrated model that spans production, marketing, and distribution. Bakkavor’s focus on private-label and custom savory products positions it as a key supplier to major retailers, ensuring steady demand. Its diversified product portfolio mitigates risks associated with single-category dependence, while its geographic spread provides resilience against regional market fluctuations. The company’s emphasis on fresh, convenience-oriented offerings aligns with consumer trends toward healthier, time-saving meal solutions. Bakkavor’s scale and operational efficiency enable it to maintain competitive pricing, though margins are pressured by raw material costs and retailer bargaining power. Its market position is reinforced by long-term contracts with supermarket chains, though reliance on a concentrated customer base introduces revenue concentration risks.

Revenue Profitability And Efficiency

Bakkavor reported revenue of £2.29 billion for the period, with net income of £55.7 million, reflecting modest profitability in a cost-sensitive industry. Operating cash flow stood at £150.3 million, indicating healthy liquidity generation, though capital expenditures of £49.3 million suggest ongoing investments in production capacity. The diluted EPS of 9.47p underscores earnings stability, albeit constrained by input cost inflation and competitive pricing dynamics.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its operational scale and efficient supply chain, though net margins remain thin at approximately 2.4%. Free cash flow generation, after accounting for capex, is adequate for debt servicing and dividends, but limited for aggressive expansion. Capital efficiency is tempered by the capital-intensive nature of fresh food production, requiring continual reinvestment to maintain quality and shelf-life standards.

Balance Sheet And Financial Health

Bakkavor’s balance sheet shows £29.9 million in cash against £306.6 million in total debt, indicating moderate leverage. The debt level appears manageable given stable cash flows, but liquidity buffers are relatively tight. The absence of significant near-term maturities reduces refinancing risks, though the company’s financial flexibility could be tested by prolonged inflationary pressures or demand volatility.

Growth Trends And Dividend Policy

Growth is likely driven by incremental gains in private-label market share and geographic expansion, though the mature UK market limits upside. The dividend payout of 8p per share reflects a commitment to shareholder returns, with a yield that aligns with sector peers. Dividend sustainability hinges on maintaining current profitability levels amid cost pressures.

Valuation And Market Expectations

With a market cap of £1.2 billion, Bakkavor trades at a modest multiple relative to revenue, reflecting investor caution toward low-margin food producers. The beta of 0.629 suggests lower volatility compared to the broader market, consistent with its defensive sector positioning. Market expectations appear muted, pricing in steady but unspectacular performance.

Strategic Advantages And Outlook

Bakkavor’s strengths lie in its retailer partnerships and operational agility, though reliance on supermarket channels exposes it to margin pressures. The outlook remains stable, with growth contingent on efficiency gains and niche product innovation. Macroeconomic headwinds, including inflation and labor shortages, pose challenges, but the company’s defensive product mix provides resilience.

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