investorscraft@gmail.com

Intrinsic ValueFirstGroup plc (FGP.L)

Previous Close£186.40
Intrinsic Value
Upside potential
Previous Close
£186.40

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

FirstGroup plc is a leading provider of public transport services in the UK and the US, operating through its First Bus and First Rail segments. The company’s First Bus segment manages a fleet of approximately 4,900 buses, delivering local transport solutions across the UK. First Rail operates a diverse portfolio of passenger rail services, including long-distance, commuter, and regional routes under franchises such as Great Western Railway, South Western Railway, and Avanti West Coast. The company’s revenue model is primarily driven by government contracts, passenger fares, and ancillary services, positioning it as a critical infrastructure player in the transportation sector. FirstGroup’s market position is reinforced by its extensive operational footprint and long-standing relationships with regulatory bodies, though it faces competition from other transport operators and shifting public transport preferences. The company’s ability to secure and retain rail franchises underscores its competitive edge in a highly regulated industry.

Revenue Profitability And Efficiency

FirstGroup reported revenue of £4.72 billion for FY 2024, reflecting its scale in the transport sector. However, the company posted a net loss of £15.9 million, with diluted EPS of -2.4p, indicating profitability challenges. Operating cash flow stood at £543.3 million, demonstrating robust cash generation despite capital expenditures of £216.9 million. The company’s ability to maintain positive operating cash flow suggests operational efficiency, though margin pressures persist.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its net loss, though its operating cash flow highlights underlying operational strength. Capital efficiency is mixed, with significant expenditures required to maintain and modernize its fleet and rail infrastructure. The balance between reinvestment and profitability remains a key focus, particularly in light of regulatory requirements and competitive pressures in the transport sector.

Balance Sheet And Financial Health

FirstGroup’s balance sheet shows £496.5 million in cash and equivalents, providing liquidity against total debt of £1.63 billion. The debt level is substantial but manageable given the company’s cash flow generation. The financial health appears stable, though leverage metrics warrant monitoring, especially in light of ongoing capital demands and potential economic headwinds affecting public transport demand.

Growth Trends And Dividend Policy

Growth trends are influenced by contract renewals and ridership recovery post-pandemic. The company declared a dividend of 6p per share, signaling confidence in its cash flow stability. However, long-term growth depends on securing new rail franchises and adapting to evolving transport policies and consumer preferences, which may impact future dividend sustainability.

Valuation And Market Expectations

With a market cap of approximately £1.07 billion and a beta of 1.13, FirstGroup is viewed as moderately volatile relative to the market. Valuation reflects its mixed financial performance and the regulatory risks inherent in the transport sector. Investors likely weigh the company’s cash flow resilience against its profitability challenges and sector-specific uncertainties.

Strategic Advantages And Outlook

FirstGroup’s strategic advantages lie in its entrenched position in UK public transport and its diversified rail portfolio. The outlook hinges on successful franchise renewals, operational efficiency improvements, and adapting to sustainability trends. Regulatory support and infrastructure investments could bolster long-term prospects, though macroeconomic and competitive pressures remain key risks.

Sources

Company filings, London Stock Exchange data

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