investorscraft@gmail.com

Intrinsic ValueGeorgia Capital PLC (CGEO.L)

Previous Close£3,375.00
Intrinsic Value
Upside potential
Previous Close
£3,375.00

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

Georgia Capital PLC is a diversified investment firm focused on private equity and venture capital opportunities in Georgia. The company targets a broad range of sectors, including automotive retail, education, hospitality, healthcare, financial services, and utilities, leveraging its expertise in early-stage to mature investments. Its strategy emphasizes organic growth, acquisitions, and greenfield projects, often securing board positions in portfolio companies to drive value creation. With a focus on long-term exits via IPOs or trade sales, Georgia Capital operates independently, capitalizing on Georgia's emerging market dynamics. The firm's multi-sector approach mitigates concentration risk while positioning it as a key player in Georgia's economic development. Its dual presence in Tbilisi and London enhances access to capital markets and strategic partnerships, reinforcing its competitive edge in the region.

Revenue Profitability And Efficiency

Georgia Capital reported revenue of £368.0 million (GBp) and net income of £362.3 million (GBp) for the period, reflecting strong profitability. The diluted EPS of 9.35 GBp underscores efficient earnings distribution. However, negative operating cash flow of £6.4 million (GBp) suggests reinvestment or timing disparities, though zero capital expenditures indicate disciplined spending.

Earnings Power And Capital Efficiency

The firm’s net income nearly matches its revenue, highlighting exceptional earnings power. With no debt and £3.5 million (GBp) in cash, Georgia Capital maintains a lean balance sheet, prioritizing equity financing. Its capital-light model and focus on equity returns align with its long-term investment horizon.

Balance Sheet And Financial Health

Georgia Capital’s balance sheet is robust, with no debt and £3.5 million (GBp) in cash equivalents. The absence of leverage and conservative financial structure provide flexibility for future investments. Shareholders’ equity is well-supported by the firm’s profitable operations.

Growth Trends And Dividend Policy

The firm’s growth is driven by its diversified portfolio and strategic acquisitions. Despite strong earnings, it does not pay dividends, reinvesting profits to fuel expansion. This aligns with its private equity focus, prioritizing capital appreciation over income distribution.

Valuation And Market Expectations

With a market cap of £708.8 million (GBp) and a beta of 0.822, Georgia Capital trades with moderate volatility relative to the market. Investors likely value its exposure to Georgia’s growth sectors and its ability to generate high returns on equity.

Strategic Advantages And Outlook

Georgia Capital’s diversified holdings and local expertise position it to capitalize on Georgia’s economic growth. Its disciplined capital allocation and long-term exit strategy provide stability. The firm is well-placed to benefit from regional development, though geopolitical risks remain a consideration.

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