investorscraft@gmail.com

Intrinsic ValueCharles Stanley Group PLC (CAY.L)

Previous Close£512.50
Intrinsic Value
Upside potential
Previous Close
£512.50

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

Charles Stanley Group PLC is a UK-based wealth management firm operating in the competitive asset management sector. The company serves private clients, trusts, charities, and institutional investors through three core divisions: Investment Management Services, Financial Planning, and Charles Stanley Direct. Its diversified revenue model includes discretionary and advisory services, financial planning, and a digital execution-only platform catering to self-directed investors. The firm’s long-standing reputation, established in 1792, lends credibility in a trust-driven industry. Charles Stanley competes with both traditional wealth managers and digital-first platforms, positioning itself as a hybrid provider combining personalized advisory services with modern execution capabilities. Its focus on high-net-worth individuals and institutional clients provides stability, while the Charles Stanley Direct division taps into the growing demand for self-directed investing. The company’s multi-channel approach allows it to capture revenue across different client segments, though it faces stiff competition from larger asset managers and low-cost digital platforms.

Revenue Profitability And Efficiency

For FY 2021, Charles Stanley reported revenue of £171.2 million (GBp 17,115 million), with net income of £10.5 million (GBp 1,047 million), reflecting a net margin of approximately 6.1%. Operating cash flow stood at £18.5 million (GBp 1,847 million), while capital expenditures were modest at £2.2 million (GBp 219,900), indicating efficient capital deployment. The diluted EPS of 0.2 GBp suggests modest earnings power relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings are primarily driven by fee-based wealth management services, with recurring revenue from advisory and discretionary mandates providing stability. The capital-light execution-only platform (Charles Stanley Direct) contributes to capital efficiency, though margins in this segment are likely thinner. The firm’s ability to generate positive operating cash flow (£18.5 million) despite modest net income highlights its cash conversion efficiency.

Balance Sheet And Financial Health

Charles Stanley maintains a strong liquidity position, with cash and equivalents of £105.4 million (GBp 10,538 million) against total debt of £9.7 million (GBp 968,600), resulting in a net cash position. This conservative balance sheet structure supports financial flexibility, though the lack of detailed leverage metrics limits deeper analysis. The low debt level reduces interest expense risk.

Growth Trends And Dividend Policy

The company paid a dividend of 179.74 GBp per share, signaling a commitment to shareholder returns. However, the lack of explicit revenue growth figures makes it difficult to assess top-line expansion. The shift toward digital platforms (Charles Stanley Direct) may support future growth, but competitive pressures in the UK wealth management sector could limit margin expansion.

Valuation And Market Expectations

With a market capitalization not explicitly provided, valuation metrics cannot be derived. The beta of 0.66 suggests lower volatility relative to the broader market, which may appeal to risk-averse investors. The dividend yield (if calculable) would be a key metric for income-focused shareholders given the firm’s payout.

Strategic Advantages And Outlook

Charles Stanley’s hybrid model—combining traditional advisory with digital execution—positions it to adapt to industry shifts. Its long-established brand and focus on high-net-worth clients provide stability, but growth depends on scaling its digital platform and maintaining fee competitiveness. Regulatory changes and fee compression in wealth management remain key risks, while its strong balance sheet offers resilience.

Sources

Company description, financial data provided

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