investorscraft@gmail.com

Intrinsic ValueExperian plc (EXPN.L)

Previous Close£2,758.00
Intrinsic Value
Upside potential
Previous Close
£2,758.00

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

Experian plc is a global leader in data analytics and technology services, specializing in credit reporting, fraud prevention, and consumer financial empowerment. The company operates through two primary segments: Business-to-Business (B2B), which provides data-driven decision tools for risk management and customer engagement, and Consumer Services, offering credit education and identity protection directly to individuals. Serving diverse sectors such as financial services, healthcare, retail, and telecommunications, Experian leverages its vast proprietary datasets and advanced analytics to help clients optimize operations and mitigate risks. Its market position is reinforced by a strong international footprint across North America, Latin America, Europe, and Asia-Pacific, supported by a reputation for reliability and innovation in data intelligence. The company’s dual focus on B2B and consumer solutions creates a resilient revenue model, balancing enterprise contracts with recurring consumer subscriptions.

Revenue Profitability And Efficiency

Experian reported revenue of £7.1 billion (GBp) for FY 2024, with net income of £1.2 billion, reflecting robust profitability. The company’s operating cash flow of £1.75 billion underscores efficient operations, while modest capital expenditures of £40 million indicate disciplined investment in growth. Its diluted EPS of 1.3 GBp highlights earnings consistency, supported by a scalable technology infrastructure and high-margin data services.

Earnings Power And Capital Efficiency

Experian’s earnings power is driven by its recurring revenue streams from subscription-based services and enterprise contracts. The company maintains strong capital efficiency, with a focus on high-return investments in data analytics and digital transformation. Its ability to monetize vast datasets while controlling costs is evident in its healthy operating cash flow and net income margins.

Balance Sheet And Financial Health

Experian’s balance sheet shows £312 million in cash and equivalents against £4.27 billion in total debt, indicating manageable leverage. The company’s financial health is supported by stable cash flows, enabling debt servicing and strategic investments. Its liquidity position remains adequate, with no immediate refinancing risks.

Growth Trends And Dividend Policy

Experian has demonstrated steady growth, driven by expansion in emerging markets and digital service adoption. The company’s dividend policy is shareholder-friendly, with a dividend per share of 49 GBp, reflecting confidence in sustained cash generation. Future growth is expected to focus on data monetization and AI-driven analytics.

Valuation And Market Expectations

With a market cap of £34.7 billion and a beta of 0.8, Experian is valued as a stable, low-volatility player in the data services sector. Investors likely price in continued growth in high-margin analytics and consumer credit services, supported by its global scale and technological edge.

Strategic Advantages And Outlook

Experian’s strategic advantages include its proprietary data assets, global reach, and expertise in risk management. The outlook remains positive, with opportunities in AI-driven insights and regulatory tailwinds in data privacy. Challenges include competition from fintech disruptors, but Experian’s established trust and innovation pipeline position it well for long-term resilience.

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