investorscraft@gmail.com

Intrinsic ValueCard Factory plc (CARD.L)

Previous Close£67.70
Intrinsic Value
Upside potential
Previous Close
£67.70

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

Card Factory plc is a leading UK-based specialty retailer focused on greeting cards, dressings, balloons, and gifts. The company operates through two primary segments: Card Factory, its core retail business with over 1,000 stores, and Getting Personal, an online platform offering personalized cards and gifts. Its vertically integrated model—spanning design, sourcing, printing, and distribution—provides cost efficiencies and competitive pricing, reinforcing its value proposition in the mass-market segment. The company’s strong store footprint and e-commerce presence position it as a dominant player in the UK greeting card market, catering to both everyday and seasonal demand. Card Factory’s dual-channel strategy balances traditional retail resilience with digital growth opportunities, though it faces competition from supermarkets and online-only retailers. Its focus on affordability and convenience, combined with proprietary designs, helps maintain customer loyalty in a competitive consumer cyclical sector.

Revenue Profitability And Efficiency

Card Factory reported revenue of £510.9 million for FY 2024, with net income of £49.5 million, reflecting a net margin of approximately 9.7%. Operating cash flow stood at £105.2 million, underscoring efficient working capital management. Capital expenditures of £18.8 million indicate moderate reinvestment, aligning with store maintenance and digital expansion. The company’s vertically integrated operations contribute to cost control and scalability.

Earnings Power And Capital Efficiency

Diluted EPS of 14p demonstrates steady earnings power, supported by the company’s high-volume, low-margin model. Operating cash flow conversion remains robust, enabling debt reduction and shareholder returns. The balance between store-based revenue and online growth highlights capital efficiency, though the latter segment requires further scaling to offset declining foot traffic in physical retail.

Balance Sheet And Financial Health

The company holds £11.3 million in cash against total debt of £145.8 million, reflecting a leveraged but manageable position. Net debt levels are mitigated by strong cash generation, with liquidity sufficient to cover near-term obligations. The balance sheet supports ongoing operations and selective growth initiatives, though further deleveraging could improve financial flexibility.

Growth Trends And Dividend Policy

Card Factory’s growth is driven by store optimization and e-commerce expansion, though revenue growth remains modest in a mature market. The dividend per share of 5p signals a commitment to shareholder returns, with a payout ratio balanced against reinvestment needs. Seasonal demand patterns and macroeconomic sensitivity pose cyclical risks to top-line stability.

Valuation And Market Expectations

With a market cap of £340.5 million, the stock trades at a P/E multiple reflective of its niche market position and moderate growth prospects. A beta of 1.645 indicates higher volatility relative to the market, likely due to consumer discretionary exposure. Investors appear to price in steady cash flows but limited near-term catalysts.

Strategic Advantages And Outlook

Card Factory’s key strengths include its vertically integrated supply chain, extensive retail network, and value-focused branding. Challenges include competition from omnichannel retailers and inflationary cost pressures. The outlook hinges on digital penetration and cost discipline, with opportunities in personalized gifting and seasonal product innovation.

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