investorscraft@gmail.com

Intrinsic ValueCavendish Financial plc (CAV.L)

Previous Close£10.50
Intrinsic Value
Upside potential
Previous Close
£10.50

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

Cavendish Financial plc operates as a specialized financial services provider in the UK, focusing on growth companies across diverse sectors such as technology, consumer, life sciences, and industrials. The firm generates revenue through investment banking services, including capital raising, M&A advisory, and corporate broking, alongside equities research and execution. Its client base spans listed and private companies, institutional investors, and private equity funds, positioning it as a nimble intermediary in mid-market transactions. The company rebranded from finnCap Group in 2023, reflecting its expanded service offerings and ambition to strengthen its foothold in competitive niches like IPOs and private capital placements. While it competes with larger investment banks, Cavendish differentiates through sector-specific expertise and tailored advisory services, particularly for SMEs and growth-stage firms. Its multi-sector approach mitigates concentration risk, though macroeconomic volatility and deal flow cyclicality remain inherent challenges.

Revenue Profitability And Efficiency

Cavendish reported revenue of £48.1 million (GBp 48,088k) for FY2024, but net income stood at a loss of £3.5 million (GBp -3,546k), reflecting margin pressures in advisory services. Operating cash flow was positive at £1.7 million (GBp 1,655k), though capital expenditures were minimal (£275k), indicating limited reinvestment needs. The diluted EPS of -0.014 GBp underscores profitability challenges amid subdued deal activity.

Earnings Power And Capital Efficiency

The negative net income and EPS suggest weak earnings power in the current cycle, likely tied to reduced capital markets activity. However, the firm maintains moderate leverage, with total debt at £12.3 million (GBp 12,285k) against £20.7 million (GBp 20,716k) in cash, providing liquidity to navigate downturns. Fee-based revenue streams from retained corporate brokerships offer recurring income potential.

Balance Sheet And Financial Health

Cavendish’s balance sheet shows resilience, with cash reserves covering 1.7x total debt. The £20.7 million liquidity position supports operational flexibility, though the absence of significant capex signals cautious growth spending. Debt levels are manageable, with no immediate refinancing risks evident, but sustained losses could erode equity if not reversed.

Growth Trends And Dividend Policy

Despite FY2024 losses, the company paid a dividend of 0.55 GBp per share, signaling confidence in cash generation. Growth hinges on UK mid-market deal flow recovery, particularly in IPO and private capital markets. Sector diversification provides stability, but revenue volatility is inherent to its transaction-driven model.

Valuation And Market Expectations

At a market cap of £36.6 million (GBp 36,560,881) and a beta of 1.2, Cavendish trades as a high-risk, cyclical play. Investors likely price in a rebound in advisory fees, though current multiples reflect skepticism given negative earnings. The dividend yield may attract income seekers, but sustainability depends on profitability improvements.

Strategic Advantages And Outlook

Cavendish’s niche focus and rebranding aim to capture mid-market opportunities, but macroeconomic headwinds pose near-term challenges. Strategic differentiators include sector expertise and retained client relationships, though scale limitations persist. The outlook remains cautiously optimistic, contingent on capital markets activity normalization and cost discipline.

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