investorscraft@gmail.com

Intrinsic ValueEvoke plc (EVOK.L)

Previous Close£24.85
Intrinsic Value
Upside potential
Previous Close
£24.85

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

Evoke plc operates as a diversified online betting and gaming company, leveraging a multi-brand strategy across key markets including the UK, Ireland, Italy, and Spain. The company’s core revenue model is driven by its online sports betting, casino, poker, and gaming products, supported by well-known brands such as William Hill, 888casino, and Mr Green. Its retail segment also contributes through gaming machines and telephone betting services, though the focus remains on digital expansion. Evoke competes in the highly regulated and competitive global gambling sector, where differentiation relies on brand strength, technological innovation, and regulatory compliance. The company’s recent rebranding from 888 Holdings to Evoke reflects a strategic shift to unify its portfolio under a cohesive identity, aiming to enhance cross-selling opportunities and operational synergies. Despite intense competition from rivals like Flutter Entertainment and Entain, Evoke maintains a solid foothold in core markets, supported by its diversified product mix and established customer base.

Revenue Profitability And Efficiency

Evoke reported revenue of £1.75 billion for the period, underscoring its scale in the online gambling sector. However, profitability remains challenged, with a net loss of £192 million, reflecting high operational costs and potential integration expenses from recent acquisitions. Operating cash flow of £226.5 million indicates underlying cash generation capability, though capital expenditures were minimal at £4.5 million, suggesting limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -43p highlights earnings pressure, likely due to debt servicing costs and competitive margin compression. With a high total debt of £1.83 billion, capital efficiency is constrained, though the £265.4 million cash reserve provides some liquidity buffer. The lack of dividends aligns with its focus on debt management and reinvestment needs.

Balance Sheet And Financial Health

Evoke’s balance sheet shows significant leverage, with total debt nearly seven times its cash position. This elevated debt load, coupled with a negative net income, raises concerns about financial flexibility. However, positive operating cash flow mitigates near-term liquidity risks, provided the company maintains disciplined cost controls and stable revenue streams.

Growth Trends And Dividend Policy

Growth appears muted, with minimal capex signaling a focus on optimizing existing operations rather than expansion. The absence of dividends reflects prioritization of debt reduction and operational turnaround. Market penetration in regulated regions remains a key driver, though regulatory headwinds and competition could limit upside.

Valuation And Market Expectations

With a market cap of £246 million, Evoke trades at a discount to revenue, reflecting skepticism around profitability and leverage. The beta of 1.027 indicates market-aligned volatility, suggesting investor caution amid sector uncertainties. Valuation hinges on execution of debt reduction and margin improvement strategies.

Strategic Advantages And Outlook

Evoke’s multi-brand portfolio and established market presence provide competitive differentiation, but high leverage and regulatory risks temper optimism. Success depends on effective integration of acquisitions, cost rationalization, and leveraging its unified brand strategy. The outlook remains cautious, with progress likely tied to operational execution and debt management.

Sources

Company filings, London Stock Exchange disclosures

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