investorscraft@gmail.com

Intrinsic ValueFilta Group Holdings plc (FLTA.L)

Previous Close£170.00
Intrinsic Value
Upside potential
Previous Close
£170.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Filta Group Holdings plc operates in the industrial pollution and treatment controls sector, specializing in on-site environmental kitchen solutions. The company generates revenue through a diversified model, including franchise development, fryer management, equipment sales, and site services. Its core offerings, such as FiltaFry and FiltaSeal, cater to commercial kitchens across restaurants, hospitals, and educational institutions, positioning it as a niche provider of sustainable kitchen maintenance solutions. Filta’s multi-segment approach allows it to capture recurring revenue from service contracts while expanding geographically through franchising. The company’s focus on grease management and refrigeration efficiency aligns with tightening environmental regulations, giving it a competitive edge in waste reduction. Despite operating in a fragmented market, Filta differentiates itself through integrated service offerings and a franchise network that enhances scalability. Its presence in North America and Europe provides regional diversification, though market penetration remains uneven. The company’s ability to cross-sell complementary services, such as FiltaDrain and FiltaVent, strengthens client retention and mitigates reliance on any single revenue stream.

Revenue Profitability And Efficiency

Filta reported revenue of £16.4 million in FY2020, reflecting its multi-segment operations. However, net income was negative at £1.0 million, with diluted EPS of -3.46p, indicating profitability challenges. Operating cash flow of £1.3 million suggests some operational resilience, though capital expenditures of £0.3 million highlight ongoing investment needs. The company’s ability to convert revenue into cash flow remains a critical monitorable.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore earnings pressure, likely tied to operational costs or expansion-related expenses. With £4.2 million in cash and equivalents against £5.8 million in total debt, the company’s capital structure appears leveraged, though liquidity is modestly supported. The balance between franchise growth and capital discipline will be pivotal for improving returns.

Balance Sheet And Financial Health

Filta’s financial health is mixed, with cash reserves covering near-term obligations but elevated debt levels. The debt-to-equity ratio suggests moderate leverage, while the absence of a reported market cap complicates solvency assessment. The company’s ability to manage debt while funding growth initiatives will be key to stabilizing its financial position.

Growth Trends And Dividend Policy

Despite profitability challenges, Filta maintained a dividend of 4.13p per share, signaling commitment to shareholder returns. Growth prospects hinge on franchise expansion and cross-selling opportunities, though the pandemic’s impact on hospitality clients may have delayed near-term traction. The dividend sustainability depends on improved earnings and cash flow generation.

Valuation And Market Expectations

With no reported market cap and a beta of 1.59, Filta’s stock exhibits higher volatility relative to the market. The lack of positive earnings complicates traditional valuation metrics, leaving investor sentiment tied to franchise scalability and regulatory tailwinds in waste management.

Strategic Advantages And Outlook

Filta’s integrated service portfolio and regulatory alignment provide strategic advantages, but execution risks persist. The outlook depends on franchising success, cost management, and recovery in its core hospitality end-markets. A focus on high-margin recurring services could enhance long-term stability.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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