investorscraft@gmail.com

Intrinsic ValueBrewin Dolphin Holdings PLC (BRW.L)

Previous Close£515.00
Intrinsic Value
Upside potential
Previous Close
£515.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Brewin Dolphin Holdings PLC is a UK-based wealth management firm with a heritage dating back to 1762, positioning it as one of the oldest financial services providers in the region. The company specializes in discretionary and advisory investment management, financial planning, and execution services, catering primarily to high-net-worth individuals and institutional clients. Its diversified service offerings include bespoke portfolio management, model portfolios, and expert witness reports, ensuring a comprehensive suite of solutions tailored to client needs. Operating in the competitive UK and Irish wealth management markets, Brewin Dolphin distinguishes itself through its long-standing reputation, personalized service approach, and integrated financial planning capabilities. The firm’s focus on discretionary management—where clients delegate investment decisions—drives recurring revenue streams, enhancing stability. While the sector faces pressure from low-cost digital platforms, Brewin Dolphin maintains relevance through its hybrid advisory model and emphasis on high-touch client relationships. Its market position is further reinforced by its regional presence in the Channel Islands and Ireland, providing geographic diversification within a niche client segment.

Revenue Profitability And Efficiency

In FY 2021, Brewin Dolphin reported revenue of £404.1 million (GBp), with net income of £55.3 million (GBp), reflecting a net margin of approximately 13.7%. The firm’s operating cash flow stood at £109.0 million (GBp), indicating robust cash generation relative to earnings. Capital expenditures of £34.8 million (GBp) suggest ongoing investments in technology or infrastructure to support service delivery.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 19p (GBp) underscores its ability to translate revenue into shareholder returns. With a dividend payout of 245.4p (GBp) per share, Brewin Dolphin demonstrates a commitment to returning capital, supported by its stable cash flow generation. The balance between reinvestment and distributions highlights disciplined capital allocation.

Balance Sheet And Financial Health

Brewin Dolphin maintains a solid liquidity position, with cash and equivalents of £188.0 million (GBp) against total debt of £46.0 million (GBp). This conservative leverage profile provides flexibility to navigate market volatility or pursue strategic initiatives. The absence of excessive debt aligns with the firm’s focus on long-term stability in a cyclical industry.

Growth Trends And Dividend Policy

The company’s growth is tied to asset under management (AUM) expansion and fee income, though specific AUM figures are unavailable for FY 2021. Its dividend policy appears sustainable, with payouts supported by earnings and cash flow. The lack of explicit revenue growth data limits trend analysis, but the firm’s established client base suggests resilience.

Valuation And Market Expectations

With a beta of 0.98, Brewin Dolphin’s stock exhibits near-market risk sensitivity, typical for wealth managers. The absence of reported market cap data restricts valuation insights, but the firm’s profitability and dividend yield may appeal to income-focused investors in the financial services sector.

Strategic Advantages And Outlook

Brewin Dolphin’s strengths lie in its brand legacy, diversified service offerings, and prudent financial management. Challenges include competition from digital platforms and fee compression in wealth management. The firm’s outlook hinges on its ability to retain high-net-worth clients while adapting to evolving investor preferences for cost efficiency and transparency.

Sources

Company description, financial data from disclosed FY 2021 figures (currency in GBp), and beta from market data providers.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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