investorscraft@gmail.com

Intrinsic ValueCaffyns plc (CFYN.L)

Previous Close£415.00
Intrinsic Value
Upside potential
Previous Close
£415.00

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

Caffyns plc is a well-established motor vehicle retailer operating primarily in the south-east of the United Kingdom, with a history dating back to 1865. The company specializes in the sale of new and used vehicles from a diverse portfolio of brands, including Audi, Volkswagen, Volvo, and MG, alongside complementary services such as aftersales, maintenance, and parts distribution. Its revenue model is anchored in vehicle sales, supplemented by higher-margin service and parts offerings, which provide recurring income streams. Positioned in the competitive auto dealership sector, Caffyns leverages its long-standing regional presence and multi-brand partnerships to capture market share. While the UK automotive retail market is fragmented, the company differentiates itself through customer service and brand diversity, though it faces pressure from digital disruptors and shifting consumer preferences toward online purchasing. Its focus on premium and volume brands allows it to cater to a broad customer base, balancing luxury and affordability.

Revenue Profitability And Efficiency

In FY 2024, Caffyns reported revenue of £262.1 million but recorded a net loss of £1.2 million, reflecting margin pressures in the auto retail sector. The diluted EPS of -0.44p underscores profitability challenges, likely influenced by inflationary costs and competitive pricing dynamics. Operating cash flow was modest at £119,000, while capital expenditures of £2.6 million indicate ongoing investments in facilities or inventory, though free cash flow remains constrained.

Earnings Power And Capital Efficiency

The company’s negative net income and thin operating cash flow suggest limited earnings power in the near term. Capital efficiency appears strained, with significant expenditures relative to cash generation. The reliance on vehicle sales—a cyclical and capital-intensive segment—limits margin flexibility, though aftersales services may provide steadier returns. The balance between growth investments and profitability will be critical for improving returns on capital.

Balance Sheet And Financial Health

Caffyns holds £438,000 in cash against total debt of £35.8 million, indicating a leveraged position with limited liquidity. The debt burden could constrain financial flexibility, particularly in a downturn. However, the absence of detailed maturity schedules or interest coverage metrics makes a full assessment challenging. The company’s ability to manage working capital and refinance debt will be pivotal for stability.

Growth Trends And Dividend Policy

Despite the net loss, Caffyns maintained a dividend of 10p per share, signaling management’s commitment to shareholder returns. Growth prospects hinge on the UK auto market’s recovery and the company’s ability to adapt to electric vehicle trends. The dividend sustainability may depend on profitability improvements, as current earnings do not cover the payout.

Valuation And Market Expectations

With a market cap of £11.6 million, the stock trades at a low multiple relative to revenue, reflecting skepticism about near-term earnings recovery. The beta of 0.577 suggests lower volatility than the broader market, possibly due to its niche regional focus. Investors likely price in continued sector headwinds, including supply chain disruptions and consumer demand fluctuations.

Strategic Advantages And Outlook

Caffyns benefits from its multi-brand portfolio and established service operations, which provide revenue diversification. However, the outlook remains cautious due to macroeconomic uncertainty and sector-specific challenges. Strategic priorities should include cost management, digital integration, and leveraging aftersales to stabilize margins. Success will depend on execution amid evolving industry dynamics.

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