investorscraft@gmail.com

Intrinsic ValueCurtis Banks Group PLC (CBP.L)

Previous Close£350.00
Intrinsic Value
Upside potential
Previous Close
£350.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Curtis Banks Group PLC operates as a specialized provider of pension administration services in the UK, focusing on self-invested personal pension (SIPP) and small self-administered pension (SSAS) schemes. The company serves a niche segment within the financial services sector, offering tailored solutions for individuals and businesses seeking flexible retirement planning. Its dual-segment structure—Pensions Administration and FinTech—allows it to integrate traditional pension services with technology-driven efficiencies, enhancing client experience and operational scalability. The FinTech segment further diversifies revenue by providing IT software development, licensing, and consultancy services to financial institutions, reinforcing its position as a hybrid administrator-technology provider. Curtis Banks competes in a consolidating market, where scale and regulatory expertise are critical. Its focus on SIPPs and SSASs differentiates it from broader asset managers, though it faces pressure from low-cost digital entrants. The company’s ancillary services, including legal and property valuation support, add depth to its value proposition, positioning it as a comprehensive partner for complex pension structures.

Revenue Profitability And Efficiency

In FY 2022, Curtis Banks reported revenue of £68.1 million, reflecting its core pension administration and FinTech operations. However, the company posted a net loss of £6.7 million, impacted by operational challenges and potential one-off costs. Negative operating cash flow of £9.5 million and capital expenditures of £2.9 million suggest reinvestment needs or restructuring efforts, though further context on cost drivers is required to assess efficiency trends.

Earnings Power And Capital Efficiency

The diluted EPS of zero aligns with the net loss, indicating limited earnings power in the period. The FinTech segment’s contribution to margins remains unclear, but the negative cash flow signals potential strain on capital allocation. The company’s ability to monetize its technology offerings and streamline pension administration costs will be critical to improving returns.

Balance Sheet And Financial Health

Curtis Banks maintains a robust cash position of £404.8 million, providing liquidity against £82.9 million in total debt. The strong cash reserves may support strategic initiatives or buffer against pension liability risks, though the debt level warrants monitoring. The balance sheet appears resilient, but profitability challenges could pressure leverage metrics if sustained.

Growth Trends And Dividend Policy

Despite the loss, the company paid a dividend of 2.5p per share, signaling confidence in cash reserves or commitment to shareholder returns. Growth prospects hinge on scaling its FinTech solutions and capturing market share in the fragmented SIPP/SSAS sector. Regulatory tailwinds for pension flexibility could drive demand, but competitive pressures may limit pricing power.

Valuation And Market Expectations

With a market cap of £236.9 million and a beta of 0.71, Curtis Banks trades with moderate volatility relative to the market. Investors likely discount near-term earnings challenges while valuing its niche positioning and cash balance. The dividend yield and potential for consolidation in the pension sector may underpin valuation support.

Strategic Advantages And Outlook

Curtis Banks’ dual focus on pension administration and FinTech provides a differentiated model, though execution risks persist. Its cash-rich balance sheet offers flexibility for acquisitions or technology investments. The outlook depends on improving operational efficiency and leveraging regulatory expertise in a competitive UK pension market. Success in cross-selling FinTech services could unlock higher-margin growth.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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