investorscraft@gmail.com

Intrinsic ValueBegbies Traynor Group plc (BEG.L)

Previous Close£118.00
Intrinsic Value
Upside potential
Previous Close
£118.00

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

Begbies Traynor Group plc operates as a leading UK-based professional services firm specializing in business recovery, financial advisory, and property services. The company serves a diverse clientele, including businesses, financial institutions, and professional advisors, through two core segments: Business Recovery and Financial Advisory Services, and Property Advisory and Transactional Services. Its offerings span insolvency solutions, corporate restructuring, forensic accounting, and property-related services such as auctions, valuations, and compliance. The firm has carved a niche in the UK market by providing tailored solutions for distressed businesses and property transactions, leveraging its deep sector expertise and established reputation. Begbies Traynor’s integrated service model allows it to address complex financial and operational challenges, positioning it as a trusted partner in high-stakes scenarios. The company’s focus on both corporate and personal insolvency, alongside property advisory, ensures resilience across economic cycles, reinforcing its competitive edge in the specialty business services sector.

Revenue Profitability And Efficiency

For FY 2024, Begbies Traynor reported revenue of £136.7 million, reflecting steady demand for its professional services. Net income stood at £1.45 million, with diluted EPS of 0.89p, indicating modest profitability. Operating cash flow of £9.16 million underscores efficient working capital management, while capital expenditures of £1.43 million suggest disciplined investment in operational capabilities. The firm’s ability to generate cash despite macroeconomic headwinds highlights its operational resilience.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service offerings, which mitigate reliance on any single revenue stream. With a beta of 0.26, Begbies Traynor exhibits lower volatility compared to broader markets, appealing to risk-averse investors. The firm’s capital efficiency is evident in its ability to maintain positive cash flow while navigating the cyclical nature of insolvency and advisory services.

Balance Sheet And Financial Health

Begbies Traynor’s balance sheet shows £5.56 million in cash and equivalents against £18.65 million in total debt, indicating manageable leverage. The firm’s financial health is further supported by its ability to service obligations through operating cash flow. Its conservative debt profile aligns with its focus on stability, though further deleveraging could enhance flexibility.

Growth Trends And Dividend Policy

The company has demonstrated consistent revenue growth, driven by demand for insolvency and advisory services amid economic uncertainty. A dividend per share of 4.1p reflects a commitment to shareholder returns, though payout ratios remain sustainable given current earnings. Future growth may hinge on expanding service lines and geographic reach within the UK.

Valuation And Market Expectations

With a market cap of approximately £159.7 million, Begbies Traynor trades at a modest valuation, reflecting its niche focus and cyclical exposure. Investors likely price in steady demand for its services, balanced against macroeconomic risks. The low beta suggests the stock is perceived as a defensive play within the industrials sector.

Strategic Advantages And Outlook

Begbies Traynor’s strategic advantages lie in its deep industry expertise, diversified service portfolio, and strong UK market presence. The outlook remains cautiously optimistic, as economic volatility could drive demand for its core services. However, competition and regulatory changes pose potential headwinds. The firm’s ability to adapt to evolving client needs will be critical to sustaining growth.

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