investorscraft@gmail.com

Intrinsic ValueCPPGroup Plc (CPP.L)

Previous Close£76.50
Intrinsic Value
Upside potential
Previous Close
£76.50

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

CPPGroup Plc operates in the specialty business services sector, providing embedded and ancillary real-time assistance products across multiple geographies, including the UK, India, Spain, and Turkey. The company’s core revenue model revolves around offering niche protection services such as card protection, identity security, gadget insurance, and home emergency solutions. These products cater to both individual consumers and businesses, leveraging partnerships with financial institutions and insurers to embed services within broader offerings. CPPGroup differentiates itself through a diversified portfolio of assistance products, addressing gaps in traditional insurance and financial services. Its market position is bolstered by a long-standing presence since 1980, though it faces competition from both traditional insurers and fintech disruptors. The company’s focus on digital solutions, such as OwlDetect for identity protection, reflects an adaptive strategy to evolving consumer needs in cybersecurity and real-time assistance. However, its international footprint exposes it to regulatory and operational risks across diverse markets.

Revenue Profitability And Efficiency

CPPGroup reported revenue of £156.4 million for the latest fiscal period, underscoring its ability to generate substantial top-line growth despite macroeconomic headwinds. However, the company posted a net loss of £3.6 million, reflecting margin pressures and operational inefficiencies. Operating cash flow was negative at £9.7 million, exacerbated by modest capital expenditures of £0.3 million, signaling potential liquidity constraints or reinvestment challenges.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -£0.41 highlights weak earnings power, likely due to high operating costs or underperforming segments. With a beta of 1.08, CPPGroup’s stock exhibits slightly higher volatility than the market, suggesting investor skepticism about its ability to stabilize profitability. The absence of significant capital expenditures indicates limited near-term growth initiatives, which may hinder future earnings potential.

Balance Sheet And Financial Health

CPPGroup maintains a modest cash position of £9.5 million against total debt of £1.0 million, indicating a manageable leverage profile. However, the negative operating cash flow raises concerns about sustained liquidity without external financing. The balance sheet appears lean, with no dividend payouts, reflecting a conservative approach to capital allocation amid financial uncertainty.

Growth Trends And Dividend Policy

The company’s growth trajectory is challenged by its recent net loss and negative cash flow, though its diversified product suite may offer resilience. CPPGroup has not issued dividends, prioritizing financial stability over shareholder returns. Future growth may hinge on scaling high-margin digital services like cyber insurance, but execution risks remain elevated given its current profitability struggles.

Valuation And Market Expectations

With a market capitalization of £7.4 million, CPPGroup trades at a significant discount to its revenue, reflecting investor concerns about its path to profitability. The lack of positive earnings or cash flow likely dampens valuation multiples, though its niche market positioning could attract strategic interest if operational improvements materialize.

Strategic Advantages And Outlook

CPPGroup’s strategic advantage lies in its specialized assistance products and embedded partnerships, which provide recurring revenue streams. However, the outlook remains cautious due to persistent losses and cash burn. Success will depend on cost optimization, geographic expansion efficiency, and the adoption of higher-margin digital offerings in competitive markets.

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