investorscraft@gmail.com

Intrinsic ValueVolution Group plc (FAN.L)

Previous Close£642.00
Intrinsic Value
Upside potential
Previous Close
£642.00

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

Volution Group plc operates in the ventilation and indoor air quality sector, serving residential and commercial construction markets across the UK, Continental Europe, and Australasia. The company’s diversified product portfolio includes extractor fans, mechanical ventilation with heat recovery (MVHR) systems, ducting solutions, and heating products, sold under well-established brands such as Vent-Axia, Manrose, and Airtech. Its revenue model is driven by both new construction projects and retrofit demand, supported by increasing regulatory focus on energy efficiency and indoor air quality standards. Volution has carved a strong niche by combining technical expertise with a multi-brand strategy, allowing it to cater to different market segments and geographies. The company’s focus on innovation, such as hybrid ventilation and smart controls, positions it as a leader in sustainable building solutions. Its vertically integrated manufacturing capabilities and broad distribution network further reinforce its competitive edge in a fragmented but growing industry.

Revenue Profitability And Efficiency

Volution reported revenue of £347.6 million (GBp) for the latest fiscal period, with net income of £42.8 million (GBp), reflecting a steady operational performance. The company generated £75.7 million (GBp) in operating cash flow, demonstrating efficient working capital management. Capital expenditures were modest at £5.5 million (GBp), indicating disciplined reinvestment in the business.

Earnings Power And Capital Efficiency

The diluted EPS of 21p underscores Volution’s ability to translate revenue into shareholder returns. The company’s operating cash flow-to-revenue ratio of approximately 22% highlights strong cash conversion, supporting further growth initiatives and shareholder distributions. Its capital-light model allows for scalable expansion without excessive reinvestment.

Balance Sheet And Financial Health

Volution maintains a solid balance sheet with £18.2 million (GBp) in cash and equivalents and total debt of £86 million (GBp), reflecting prudent leverage. The manageable debt level, coupled with consistent cash generation, ensures financial flexibility for strategic acquisitions or organic growth.

Growth Trends And Dividend Policy

The company has demonstrated resilience in a cyclical industry, supported by regulatory tailwinds and retrofit demand. A dividend of 10p per share signals confidence in sustained profitability, aligning with its shareholder-friendly capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of approximately £1.22 billion (GBp) and a beta of 1.12, Volution trades with moderate volatility relative to the broader market. Investors appear to price in steady growth, given its niche positioning and regulatory-driven demand.

Strategic Advantages And Outlook

Volution’s multi-brand strategy, technological innovation, and geographic diversification provide a robust foundation for long-term growth. The increasing emphasis on energy-efficient buildings and indoor air quality presents a favorable industry backdrop, though macroeconomic risks in construction activity remain a watchpoint.

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