investorscraft@gmail.com

Intrinsic ValueComputacenter plc (CCC.L)

Previous Close£3,328.00
Intrinsic Value
Upside potential
Previous Close
£3,328.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Computacenter plc is a leading provider of IT infrastructure and operations services, operating across the UK, Germany, France, North America, and other international markets. The company specializes in workplace solutions, applications and data services, cloud and data center solutions, networking, and security services, catering to businesses seeking end-to-end IT support. Its diversified service portfolio includes managed print, virtual desktops, cyber defense, and cloud optimization, positioning it as a comprehensive IT partner for enterprises navigating digital transformation. Computacenter’s hybrid approach—combining on-premise, cloud, and hybrid IT solutions—allows it to serve a broad client base, from SMEs to large corporations. The company’s strong foothold in Europe and growing presence in North America underscore its competitive positioning in the fragmented IT services sector. By focusing on lifecycle management, security, and cloud migration, Computacenter differentiates itself as a trusted advisor in an industry increasingly driven by complexity and regulatory demands.

Revenue Profitability And Efficiency

Computacenter reported revenue of £6.96 billion for the latest fiscal year, with net income of £170.8 million, reflecting a steady operational performance. The company’s diluted EPS of 153 GBp indicates efficient earnings distribution across its 110.6 million outstanding shares. Operating cash flow stood at £417.1 million, supported by disciplined cost management, while capital expenditures were modest at £19 million, suggesting a capital-light business model.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with operating cash flow significantly exceeding net income, highlighting strong cash conversion. Its capital efficiency is evident in its ability to generate substantial cash flow relative to its asset base, with minimal debt (£136.9 million) and a healthy cash position (£489.6 million), providing flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Computacenter maintains a solid balance sheet, with cash and equivalents of £489.6 million outweighing total debt of £136.9 million, indicating low leverage. The company’s financial health is further reinforced by its ability to fund operations and growth internally, reducing reliance on external financing. This conservative financial structure positions it well to navigate economic uncertainties.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by demand for IT infrastructure modernization and cloud services. Its dividend policy reflects stability, with a dividend per share of 71 GBp, appealing to income-focused investors. Future growth may hinge on expanding its North American footprint and capitalizing on hybrid IT adoption trends.

Valuation And Market Expectations

With a market capitalization of approximately £2.63 billion and a beta of 0.656, Computacenter is perceived as a relatively stable investment within the technology sector. The market appears to price in steady growth, balancing its mature European operations with expansion opportunities in newer markets.

Strategic Advantages And Outlook

Computacenter’s strategic advantages lie in its integrated service offerings, strong client relationships, and geographic diversification. The outlook remains positive, driven by sustained IT spending and the company’s ability to adapt to evolving technological demands. However, competitive pressures and macroeconomic volatility could pose challenges to margin expansion.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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