investorscraft@gmail.com

Intrinsic ValueCapita plc (CPI.L)

Previous Close£376.50
Intrinsic Value
Upside potential
Previous Close
£376.50

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

Capita plc operates as a diversified business services provider, specializing in consulting, digital transformation, and software solutions across both public and private sectors in the UK and internationally. The company is structured into three divisions—Public Service, Experience, and Portfolio—each delivering tailored services such as customer experience management, HR solutions, pension administration, and IT services. Capita’s revenue model is built on long-term contracts, particularly with government entities, which provide stable cash flows but expose the company to public sector budget constraints. Its market position is defined by its role as a key outsourcer for UK public services, though it faces intense competition from global IT service providers and niche consultancies. The firm has been streamlining operations to focus on higher-margin digital services, aiming to differentiate itself through automation and data analytics capabilities. However, legacy contracts and past operational challenges have weighed on profitability, requiring ongoing restructuring to improve efficiency and competitiveness.

Revenue Profitability And Efficiency

Capita reported revenue of £2.42 billion for the period, with net income of £76.7 million, reflecting a modest margin amid restructuring costs. Operating cash flow was negative (£25.2 million), partly due to working capital outflows, while capital expenditures (£16.6 million) remained controlled. The diluted EPS of 0.661 GBp indicates subdued earnings power, though the absence of dividends suggests reinvestment priorities.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by low-margin legacy contracts and restructuring expenses, though its pivot toward digital services could improve returns. Capital efficiency is under scrutiny, with negative operating cash flow highlighting liquidity pressures. The lack of dividends underscores a focus on debt reduction and operational turnaround.

Balance Sheet And Financial Health

Capita holds £253.6 million in cash against £680.3 million of total debt, indicating a leveraged position. The balance sheet reflects ongoing challenges, though liquidity appears manageable. The absence of dividends aligns with efforts to strengthen financial flexibility, but further deleveraging may be required to sustain long-term stability.

Growth Trends And Dividend Policy

Growth is muted as Capita prioritizes restructuring over expansion, with revenue stability reliant on public sector contracts. The dividend suspension since 2020 reflects a conservative capital allocation strategy, with free cash flow directed toward debt reduction and operational improvements. Future growth hinges on successful execution of its digital transformation initiatives.

Valuation And Market Expectations

The market cap of £246 million suggests skepticism about turnaround prospects, with a beta of 1.347 indicating higher volatility relative to the market. Investors appear to await clearer signs of margin improvement and sustainable cash flow generation before assigning a higher valuation.

Strategic Advantages And Outlook

Capita’s deep public sector relationships and shift toward digital services provide a foundation for recovery, but execution risks remain. The outlook depends on its ability to streamline costs, win higher-margin contracts, and reduce debt. Success in these areas could reposition the company for steadier profitability, though macroeconomic and competitive pressures persist.

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