investorscraft@gmail.com

Intrinsic ValueCMC Markets plc (CMCX.L)

Previous Close£324.00
Intrinsic Value
Upside potential
Previous Close
£324.00

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

CMC Markets plc operates as a leading online retail financial services provider, specializing in contracts for difference (CFDs) and financial spread betting across a diverse range of asset classes, including indices, forex, commodities, cryptocurrencies, and equities. The company serves retail, professional, and institutional clients globally, leveraging its proprietary trading platform to offer competitive pricing, advanced tools, and educational resources. Its multi-asset approach allows clients to trade in volatile and liquid markets, positioning CMC as a flexible and technology-driven player in the fintech space. The firm differentiates itself through robust risk management, regulatory compliance, and a strong focus on client education, which enhances user retention and trust. Operating in highly competitive markets like the UK, Europe, and APAC, CMC maintains a solid reputation for transparency and execution quality, though it faces pressure from low-cost brokers and tightening regulations in key jurisdictions. Its expansion into stockbroking and institutional services further diversifies revenue streams, mitigating reliance on retail CFD trading.

Revenue Profitability And Efficiency

CMC Markets reported revenue of £359.7 million (GBp) for FY 2024, with net income of £46.9 million, reflecting a margin of approximately 13%. Operating cash flow stood at £80.1 million, underscoring efficient working capital management. Capital expenditures were modest at £7.6 million, indicating a capital-light model focused on platform enhancements rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 17p (GBp) demonstrates its ability to generate earnings despite market volatility. With a beta of 0.75, CMC exhibits lower systematic risk than the broader market, partly due to its diversified revenue base. The firm’s capital efficiency is evident in its high operating cash flow conversion, supporting reinvestment and shareholder returns.

Balance Sheet And Financial Health

CMC maintains a strong liquidity position, with £160.3 million in cash and equivalents against total debt of £16.9 million, yielding a robust net cash position. This conservative leverage profile provides flexibility to navigate regulatory changes and invest in growth initiatives without overextending its balance sheet.

Growth Trends And Dividend Policy

While the company faces cyclical headwinds in retail trading volumes, its expansion into institutional services and stockbroking offers growth potential. CMC’s dividend payout of 10p per share reflects a commitment to returning capital, though sustainability depends on maintaining profitability amid evolving market conditions.

Valuation And Market Expectations

At a market cap of ~£755.8 million, CMC trades at a P/E multiple of ~16x FY 2024 earnings, aligning with peers in the online trading sector. Investors likely price in moderate growth expectations, balancing regulatory risks against the firm’s technological edge and geographic diversification.

Strategic Advantages And Outlook

CMC’s strengths lie in its scalable platform, regulatory compliance, and client-centric approach. Near-term challenges include competition and tighter CFD regulations, but its push into higher-margin institutional services and stockbroking could drive long-term resilience. The outlook remains cautiously optimistic, contingent on execution in expanding its addressable market.

Sources

Company filings, London Stock Exchange disclosures

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