investorscraft@gmail.com

Intrinsic ValueChapel Down Group Plc (CDGP.L)

Previous Close£37.50
Intrinsic Value
Upside potential
Previous Close
£37.50

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

Chapel Down Group Plc operates in the competitive UK and international alcoholic beverages market, specializing in premium wines and spirits. The company's product portfolio includes sparkling, white, and rosé wines, alongside gin, vodka, and cocktail sets, sold through both physical shops and e-commerce channels. As a niche player in the English wine sector, Chapel Down leverages its artisanal branding and regional authenticity to differentiate itself from mass-market competitors. The company targets discerning consumers seeking high-quality, locally produced beverages, capitalizing on the growing demand for premium English wines. Chapel Down's vertically integrated model—from production to direct-to-consumer sales—enhances margin control and customer engagement. However, its market position remains challenged by larger global wine producers and shifting consumer trends. The company's focus on sustainability and provenance aligns with broader industry shifts toward ethical consumption, though scalability remains a key hurdle.

Revenue Profitability And Efficiency

Chapel Down reported revenue of £16.4 million (GBp 1,635,127,700) for the period, reflecting its niche market presence. However, the company posted a net loss of £1.3 million (GBp -130,866,100), with diluted EPS of -0.0076, indicating profitability challenges. Operating cash flow was negative at £3.8 million (GBp -384,374,500), exacerbated by capital expenditures of £2.5 million (GBp -247,334,400), underscoring inefficiencies in cash generation relative to growth investments.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow highlight strained capital efficiency, with significant expenditures outpacing operational returns. Chapel Down's reliance on reinvestment for production capacity and distribution suggests a growth-focused strategy, but current metrics indicate limited near-term earnings power. The absence of dividends reinforces its focus on reinvestment over shareholder returns.

Balance Sheet And Financial Health

Chapel Down's balance sheet shows £981,963 (GBp 98,196,300) in cash against £19.6 million (GBp 1,957,774,900) in total debt, signaling liquidity constraints. The high debt-to-equity ratio raises concerns about financial flexibility, particularly given negative cash flows. While the company's asset base supports its production capabilities, leverage remains a critical risk factor.

Growth Trends And Dividend Policy

Growth is driven by premiumization trends in the UK wine market, though Chapel Down's recent financials reflect operational headwinds. The company has no dividend policy, prioritizing capital retention for expansion. Market demand for English wines presents opportunities, but execution risks persist given its current profitability challenges.

Valuation And Market Expectations

With a market cap of £76.3 million (GBp 7,632,818,000) and a beta of 1.073, Chapel Down trades with higher volatility than the market. Investors appear to price in long-term growth potential despite near-term losses, reflecting optimism about the English wine sector's expansion.

Strategic Advantages And Outlook

Chapel Down's strengths lie in its premium branding and direct-to-consumer sales, but scalability and profitability remain hurdles. The outlook hinges on operational improvements and broader adoption of English wines. Macroeconomic pressures and competition pose risks, while sustainability initiatives could enhance differentiation.

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