investorscraft@gmail.com

Intrinsic ValueBrooks Macdonald Group plc (BRK.L)

Previous Close£1,600.00
Intrinsic Value
Upside potential
Previous Close
£1,600.00

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

Brooks Macdonald Group plc operates as a specialized investment and wealth management firm, catering primarily to high-net-worth individuals, pension funds, and professional intermediaries in the UK and Channel Islands. The company’s core revenue model is built on discretionary fund management, financial planning, and advisory services, complemented by multi-asset and specialist fund offerings for retail investors. Its UK Investment Management and International segments provide tailored solutions, leveraging deep local expertise and a client-centric approach. Brooks Macdonald distinguishes itself through bespoke portfolio management and a focus on long-term client relationships, positioning it as a trusted partner in the competitive wealth management sector. The firm’s emphasis on diversified investment strategies and regulatory compliance strengthens its reputation in a market increasingly shaped by evolving financial regulations and client demand for transparency. While not the largest player in asset management, Brooks Macdonald maintains a resilient niche by balancing personalized service with scalable investment solutions.

Revenue Profitability And Efficiency

Brooks Macdonald reported revenue of £128.3 million (GBp) for the period, with net income of £6.5 million, reflecting a modest but stable profitability margin. Operating cash flow stood at £36.9 million, indicating efficient cash generation relative to earnings. Capital expenditures were minimal (£83,000), underscoring the asset-light nature of its wealth management operations. The firm’s ability to convert revenue into cash flow suggests disciplined cost management.

Earnings Power And Capital Efficiency

Diluted EPS of 39p (GBp) highlights the company’s earnings capacity, though margins remain constrained by competitive fee pressures in wealth management. The firm’s capital efficiency is supported by low debt levels (£3.8 million) and a cash-rich balance sheet (£44.7 million), providing flexibility for strategic investments or shareholder returns. Operating cash flow coverage of earnings indicates sustainable capital deployment.

Balance Sheet And Financial Health

The balance sheet is robust, with cash and equivalents (£44.7 million) significantly exceeding total debt (£3.8 million), implying minimal leverage risk. The company’s liquidity position is strong, supported by positive operating cash flow. This conservatively managed structure aligns with the fiduciary nature of its business, ensuring resilience against market volatility.

Growth Trends And Dividend Policy

Brooks Macdonald’s growth is tempered by its niche focus, though its dividend policy (79p per share) reflects a commitment to returning capital to shareholders. The payout appears sustainable given cash flow generation, but revenue growth will likely hinge on market performance and client asset inflows rather than aggressive expansion.

Valuation And Market Expectations

With a market cap of approximately £245 million, the stock trades at a valuation reflective of its mid-tier position in wealth management. A beta of 0.58 suggests lower volatility than the broader market, aligning with its steady, fee-based revenue model. Investor expectations likely center on stable dividends and incremental AUM growth.

Strategic Advantages And Outlook

Brooks Macdonald’s strengths lie in its specialized client relationships and prudent financial management. The outlook remains cautiously optimistic, with opportunities in wealth transfer and demand for tailored financial solutions. However, fee compression and regulatory costs pose ongoing challenges. The firm’s ability to scale advisory services while maintaining margins will be critical to long-term success.

Sources

Company filings, London Stock Exchange disclosures

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