investorscraft@gmail.com

Intrinsic ValueFDM Group (Holdings) plc (FDM.L)

Previous Close£161.20
Intrinsic Value
Upside potential
Previous Close
£161.20

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

FDM Group (Holdings) plc operates as a specialized IT services provider, focusing on recruiting, training, and deploying its own consultants across technical and business disciplines. The company serves a global client base, including the UK, North America, Europe, the Middle East, Africa, and Asia Pacific, offering expertise in areas such as cloud computing, cybersecurity, AI, and regulatory compliance. Its unique 'recruit-train-deploy' model differentiates it from traditional IT staffing firms, ensuring a steady pipeline of skilled professionals tailored to client needs. FDM maintains a strong market position by addressing the growing demand for digital transformation and niche IT skills, particularly in regulated industries. The company’s scalable training infrastructure and emphasis on early-career talent development provide a cost-effective solution for enterprises facing talent shortages. While competition in IT services remains intense, FDM’s focus on proprietary training and sector-specific expertise supports its competitive edge.

Revenue Profitability And Efficiency

FDM reported revenue of £257.7 million for the latest fiscal period, with net income of £20.5 million, reflecting a net margin of approximately 8%. Operating cash flow stood at £29.2 million, indicating healthy cash generation, while capital expenditures were minimal at £0.3 million, underscoring the asset-light nature of its business model. The company’s efficiency is further highlighted by its ability to maintain profitability despite competitive pressures in the IT services sector.

Earnings Power And Capital Efficiency

Diluted EPS of 19p demonstrates FDM’s earnings power, supported by its scalable training and deployment model. The company’s capital efficiency is evident in its low capex requirements and strong operating cash flow conversion. With a focus on high-demand IT skills, FDM is well-positioned to sustain earnings growth, though macroeconomic factors could influence client spending on consultancy services.

Balance Sheet And Financial Health

FDM maintains a solid balance sheet, with £40.6 million in cash and equivalents against £21.7 million in total debt, providing ample liquidity. The company’s conservative leverage and strong cash position support its ability to navigate cyclical demand fluctuations in the IT services market. Its financial health is further reinforced by consistent cash flow generation and disciplined capital allocation.

Growth Trends And Dividend Policy

FDM has demonstrated steady growth, driven by global demand for IT consultancy services. The company pays a dividend of 23p per share, reflecting a commitment to shareholder returns. While dividend sustainability appears strong given its cash flow profile, future growth may hinge on expanding its consultant base and entering new geographic markets.

Valuation And Market Expectations

With a market cap of approximately £243.8 million, FDM trades at a P/E multiple reflective of its mid-tier IT services peer group. The stock’s beta of 0.809 suggests lower volatility relative to the broader market, aligning with its stable revenue model. Investor expectations likely center on sustained margin performance and geographic expansion.

Strategic Advantages And Outlook

FDM’s strategic advantages lie in its proprietary training model and focus on emerging IT disciplines, positioning it well for long-term growth. The outlook remains positive, supported by digital transformation trends, though macroeconomic headwinds could temporarily dampen client spending. The company’s asset-light structure and strong balance sheet provide resilience in uncertain environments.

Sources

Company filings, London Stock Exchange data

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