investorscraft@gmail.com

Intrinsic ValueC&C Group plc (CCR.L)

Previous Close£109.00
Intrinsic Value
Upside potential
Previous Close
£109.00

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

C&C Group plc operates in the alcoholic beverages sector, specializing in cider, beer, wine, spirits, and soft drinks. The company generates revenue through manufacturing, marketing, and distributing its own brands—Tennent's, Bulmers, and Magners—as well as third-party products. Its operations span the Republic of Ireland, Great Britain, and international markets, positioning it as a key player in the cider and beer segments. C&C Group leverages its strong brand equity and distribution network to maintain competitive positioning, particularly in on-trade and off-trade channels. The company’s focus on premiumization and sustainability aligns with evolving consumer preferences, though it faces intense competition from global beverage giants and craft producers. Its vertically integrated model, combining production and distribution, provides cost efficiencies but exposes it to supply chain risks and regulatory pressures in key markets.

Revenue Profitability And Efficiency

C&C Group reported revenue of £1.65 billion for FY 2024, reflecting its scale in the alcoholic beverages market. However, the company recorded a net loss of £113.5 million, driven by operational challenges and potential one-time impairments. Operating cash flow stood at £83.3 million, indicating some resilience in cash generation despite profitability pressures. Capital expenditures were modest at £18.1 million, suggesting a focus on maintaining rather than aggressively expanding capacity.

Earnings Power And Capital Efficiency

The diluted EPS of -29p underscores earnings weakness, likely tied to margin compression or restructuring costs. The company’s ability to generate operating cash flow despite negative net income highlights its working capital management. However, capital efficiency metrics are strained, with profitability hurdles needing addressing to improve return on invested capital.

Balance Sheet And Financial Health

C&C Group maintains a solid liquidity position with £160.1 million in cash and equivalents, against total debt of £328.8 million. The debt level appears manageable given its cash flow profile, but the net loss raises questions about leverage sustainability. The balance sheet suggests moderate financial health, though profitability recovery is critical to avoid further strain.

Growth Trends And Dividend Policy

The company’s growth trajectory is challenged by its recent net loss, though its dividend payout of 5.02p per share signals commitment to shareholder returns. Future growth may hinge on brand strength, market share retention, and cost optimization. The dividend sustainability depends on earnings recovery and cash flow stability in a competitive industry.

Valuation And Market Expectations

With a market cap of approximately £584.6 million, C&C Group trades at a discount to peers, reflecting its profitability struggles. Investors likely await clearer signs of turnaround, with the beta of 1.06 indicating market-aligned volatility. Valuation multiples will remain subdued unless operational improvements materialize.

Strategic Advantages And Outlook

C&C Group’s strategic advantages include its strong brand portfolio and integrated distribution network. However, the outlook is cautious due to recent losses and sector headwinds. Success will depend on executing cost controls, premiumization strategies, and navigating regulatory environments. The company’s long-term viability hinges on restoring profitability and adapting to shifting consumer trends.

Sources

Company filings, London Stock Exchange data

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