investorscraft@gmail.com

Intrinsic ValueDe La Rue plc (DLAR.L)

Previous Close£130.00
Intrinsic Value
Upside potential
Previous Close
£130.00

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

De La Rue plc is a global leader in secure printing and authentication solutions, specializing in banknote production, identity verification, and brand protection. The company operates through three segments: Currency, Authentication, and Identity Solutions, serving governments, central banks, and commercial organizations. Its core revenue model is driven by long-term contracts with sovereign entities for banknote printing, supplemented by high-margin security features and digital authentication services. De La Rue holds a dominant position in the banknote market, leveraging its 200-year heritage and proprietary polymer substrate technology. The company faces competition from state-owned mints and private security printers but maintains an edge through innovation, such as its DLR Certify government revenue platform and Tracelogy brand protection solutions. Its diversified portfolio, spanning physical and digital security products, mitigates reliance on any single revenue stream while addressing growing demand for anti-counterfeiting measures globally.

Revenue Profitability And Efficiency

De La Rue reported revenue of £310.3 million for FY2024, with a net loss of £20 million, reflecting ongoing restructuring costs and inflationary pressures. Operating cash flow of £26.2 million demonstrates underlying operational viability, though capital expenditures of £12.6 million indicate continued investment in polymer substrate capabilities. The negative EPS of -0.1 GBp underscores near-term profitability challenges in its transition to higher-margin authentication services.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained by fixed-cost structures in currency printing and delayed commercialization of digital solutions. Working capital management shows improvement with positive operating cash flow, but ROIC metrics are suppressed by legacy debt and restructuring liabilities. Polymer banknote adoption and government contracts could enhance capital efficiency if scaled effectively.

Balance Sheet And Financial Health

De La Rue maintains £29.3 million in cash against £128.8 million of total debt, reflecting a leveraged position with limited liquidity buffers. The absence of dividend payments preserves cash for debt servicing. While no near-term maturities are reported, the capital structure requires careful monitoring given cyclical demand in currency printing and restructuring program execution risks.

Growth Trends And Dividend Policy

Growth initiatives focus on polymer substrate adoption and digital authentication, though FY2024 saw revenue contraction. The suspended dividend policy aligns with strategic priorities to strengthen the balance sheet. Market trends toward cashless societies pose long-term demand risks for banknotes, offset by increasing need for secure identity solutions in emerging markets.

Valuation And Market Expectations

At a £252 million market cap, the stock trades at 0.8x revenue, reflecting skepticism about turnaround prospects. The near-zero beta suggests limited correlation to broader markets, with valuation contingent on successful pivot to authentication services and debt reduction. Short interest remains elevated due to concerns over sovereign contract renewals.

Strategic Advantages And Outlook

De La Rue's strategic advantages include its sovereign-grade security printing expertise and IP in polymer substrates. The outlook remains cautious pending proof of commercial traction in digital solutions. Success hinges on executing cost reductions while maintaining quality standards critical for central bank clients. Polymer currency adoption and anti-counterfeiting regulations could drive medium-term recovery.

Sources

Company annual reports, London Stock Exchange filings

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