investorscraft@gmail.com

Intrinsic ValueBoohoo Group Plc (DEBS.L)

Previous Close£25.00
Intrinsic Value
Upside potential
Previous Close
£25.00

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

Debenhams Group PLC operates as an online-focused retailer under the boohoo group umbrella, targeting a broad demographic of 16-to-60+ year-olds with fashion, home, beauty, and accessories. The company leverages a portfolio of well-known brands, including boohoo, PrettyLittleThing, Karen Millen, and its namesake Debenhams, to drive digital sales across the UK, Europe, and the US. Its model relies on fast-fashion responsiveness, direct-to-consumer e-commerce, and multi-brand aggregation to capture value in the competitive online retail space. While the company benefits from boohoo’s digital infrastructure and brand synergies, it faces intense competition from global players like ASOS, Shein, and traditional retailers expanding online. Debenhams’ market position is challenged by its recent financial struggles, including net losses, but its integration into boohoo’s platform provides opportunities for cost efficiencies and cross-brand growth. The shift to online-only operations post-bankruptcy underscores its pivot away from legacy brick-and-mortar reliance, though this transition remains a work in progress amid sector-wide margin pressures and changing consumer preferences.

Revenue Profitability And Efficiency

Debenhams reported revenue of £1.46 billion for FY 2024, but its net income stood at a loss of £137.8 million, reflecting ongoing challenges in profitability. Operating cash flow was marginally positive at £1.9 million, though capital expenditures of £32.6 million indicate continued investment in digital infrastructure. The diluted EPS of -11p further underscores earnings pressure, likely tied to restructuring costs and competitive pricing dynamics in online retail.

Earnings Power And Capital Efficiency

The company’s negative earnings and thin operating cash flow suggest limited near-term earnings power, with capital efficiency constrained by high competition and low margins typical of fast-fashion e-commerce. The absence of dividend payouts aligns with its reinvestment priorities, though the balance between growth spending and profitability remains unresolved.

Balance Sheet And Financial Health

Debenhams holds £230 million in cash against £446.9 million in total debt, indicating a leveraged position with moderate liquidity. The debt burden, coupled with persistent losses, raises concerns about financial flexibility, though integration with boohoo’s resources may provide operational support. The lack of dividend distributions reflects a focus on preserving capital during this transitional phase.

Growth Trends And Dividend Policy

Growth is contingent on successful digital execution and brand synergies within boohoo’s ecosystem, though recent losses highlight execution risks. The company does not currently pay dividends, prioritizing cash retention for turnaround efforts. Market trends favor online retail, but Debenhams must prove it can adapt to fast-fashion’s volatility and achieve sustainable top-line expansion.

Valuation And Market Expectations

With a market cap of £299 million and a beta of 1.4, Debenhams is viewed as a high-risk play, trading at a discount due to its unprofitability and sector headwinds. Investors appear skeptical about its turnaround potential, pricing in continued challenges despite boohoo’s strategic backing.

Strategic Advantages And Outlook

Debenhams’ integration into boohoo offers scale advantages in sourcing and digital marketing, but its outlook hinges on cost control and brand relevance. The company’s ability to stabilize margins and leverage its multi-brand platform will determine its long-term viability in a fiercely competitive online retail landscape.

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