investorscraft@gmail.com

Intrinsic ValueCambria Automobiles plc (CAMB.L)

Previous Close£82.50
Intrinsic Value
Upside potential
Previous Close
£82.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cambria Automobiles plc operates as a UK-based automotive retailer specializing in new and used cars, commercial vehicles, and motorbikes under multiple brand names, including County Motor Works, Dees, and Grange. The company differentiates itself through a diversified franchise model, operating 41 dealer franchises while offering ancillary services such as accident repairs, parts supply, and warranty maintenance. Its vertically integrated approach allows it to capture revenue across the vehicle lifecycle, from sales to aftermarket services. Positioned in a competitive and cyclical industry, Cambria leverages its regional brand recognition and manufacturer partnerships to sustain market share. The company’s focus on premium and volume segments provides resilience against economic fluctuations, though it remains exposed to broader automotive sector trends, including electrification and consumer demand shifts. Cambria’s strategic emphasis on operational efficiency and customer retention strengthens its position as a mid-market leader in UK automotive retail.

Revenue Profitability And Efficiency

Cambria reported revenue of £524.0 million for FY 2020, with net income of £8.2 million, reflecting a challenging operating environment. The diluted EPS of 8.17p indicates modest profitability, while operating cash flow of £16.4 million underscores stable cash generation. Capital expenditures of £3.7 million suggest disciplined reinvestment, aligning with the company’s focus on maintaining franchise networks and service capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by sector-wide margin pressures, though its diversified revenue streams—spanning sales, repairs, and parts—provide stability. Capital efficiency is moderate, with debt levels of £42.9 million against cash reserves of £5.6 million, indicating reliance on leverage to support operations. The balance between growth investments and debt management remains critical for sustained returns.

Balance Sheet And Financial Health

Cambria’s balance sheet shows £5.6 million in cash against £42.9 million in total debt, reflecting a leveraged position common in automotive retail. The net debt-to-equity ratio suggests manageable but elevated financial risk, particularly given the industry’s cyclicality. Liquidity is supported by operating cash flow, though the company’s ability to navigate economic downturns will depend on maintaining sales volumes and cost controls.

Growth Trends And Dividend Policy

Growth trends are tied to UK automotive demand, which faced headwinds in FY 2020. The dividend payout of 6.45p per share signals confidence in cash flow stability, though sustainability hinges on recovery in vehicle sales and aftermarket services. The company’s expansion through franchises offers scalable growth, but macroeconomic uncertainty remains a key variable.

Valuation And Market Expectations

With a market capitalization not publicly disclosed, valuation metrics are unclear. The beta of 1.03 suggests alignment with broader market volatility. Investors likely weigh Cambria’s regional market position against sector challenges, including electrification transitions and consumer spending shifts.

Strategic Advantages And Outlook

Cambria’s strategic advantages lie in its multi-brand franchise model and integrated service offerings, which buffer against sales cyclicality. The outlook depends on post-pandemic demand recovery and operational execution. Success will require adapting to industry trends, such as digital retail and EV adoption, while maintaining cost efficiency and leverage discipline.

Sources

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

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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