investorscraft@gmail.com

Intrinsic ValueCAB Payments Holdings Limited (CABP.L)

Previous Close£72.20
Intrinsic Value
Upside potential
Previous Close
£72.20

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

CAB Payments Holdings Limited operates as a specialized financial services provider, focusing on foreign exchange (FX) and cross-border payments for banks, fintech firms, development organizations, and governments globally. The company’s core offerings include EMpower FX, an automated payments gateway, and EMpower Payments, a digital platform for managing FX exposures. Additionally, it provides EMpower Connect for hard currency payments and EMpower Pensions for pension-related transactions. CAB Payments differentiates itself through tailored solutions for emerging markets, where currency liquidity and payment infrastructure are often constrained. Its B2B payment gateway software and consulting services further enhance its value proposition, positioning it as a niche player in the diversified banking sector. The company’s focus on automation and digital platforms aligns with the growing demand for efficient cross-border payment solutions, particularly in underserved regions. Despite competition from larger banks and fintechs, CAB Payments leverages its specialized expertise and client-centric approach to maintain a competitive edge.

Revenue Profitability And Efficiency

CAB Payments reported revenue of £105.5 million for the period, with net income of £14.2 million, reflecting a net margin of approximately 13.5%. The company’s diluted EPS stood at 5.59 pence, indicating modest but stable earnings. Operating cash flow was robust at £84.98 million, supported by efficient working capital management. Capital expenditures were minimal at £2.43 million, suggesting a capital-light business model focused on scalable digital solutions.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with its operating cash flow significantly exceeding net income, highlighting strong cash conversion. With no debt and £1.08 billion in cash and equivalents, CAB Payments maintains a highly liquid balance sheet, enabling flexibility for strategic investments or shareholder returns. The absence of leverage underscores a conservative financial strategy, though it may limit return on equity in the near term.

Balance Sheet And Financial Health

CAB Payments’ balance sheet is exceptionally strong, with £1.08 billion in cash and equivalents and no debt, resulting in a net cash position. This liquidity provides a buffer against operational risks and supports potential growth initiatives. The company’s asset-light model and zero debt reflect a low-risk financial profile, though its high cash reserves may indicate underutilized capital for value creation.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on digital cross-border payments aligns with global growth in fintech and remittances. CAB Payments does not currently pay dividends, reinvesting cash flows into operations and potential expansion. Its capital allocation strategy appears geared toward organic growth, given the lack of debt and substantial cash holdings.

Valuation And Market Expectations

With a market capitalization of approximately £105.9 million, CAB Payments trades at a price-to-sales ratio of roughly 1.0x, suggesting moderate valuation relative to revenue. The high beta of 3.39 indicates significant volatility, likely reflecting market uncertainty about its niche focus and growth trajectory. Investors may be pricing in both the potential of emerging market payments and execution risks.

Strategic Advantages And Outlook

CAB Payments’ strategic advantage lies in its specialized FX and cross-border payment solutions for underserved markets, supported by a debt-free balance sheet. The outlook depends on its ability to scale digital platforms and penetrate high-growth regions. However, competition from larger financial institutions and fintech disruptors poses challenges. The company’s strong liquidity position provides flexibility to navigate these dynamics.

Sources

Company description, financial data from disclosed filings, and market data from the London Stock Exchange.

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