investorscraft@gmail.com

Intrinsic ValueFintel Plc (FNTL.L)

Previous Close£260.00
Intrinsic Value
Upside potential
Previous Close
£260.00

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

Fintel Plc operates as a key enabler in the UK retail financial services sector, providing intermediary services, distribution channels, and fintech solutions. The company serves financial advisers, mortgage brokers, and wealth managers through its Intermediary Services segment, ensuring compliance and regulatory support. Its Distribution Channels segment facilitates product marketing and paneling for financial institutions, while the Fintech & Research segment offers a robust platform with product ratings, market insights, and workflow tools for intermediaries and consumers. Fintel’s diversified model positions it as a critical infrastructure provider in a highly regulated industry, leveraging technology to enhance efficiency and transparency. With a user base spanning 3,300 firms and licensing agreements with 250 brands, the company holds a strong niche in the UK market. Its rebranding from The SimplyBiz Group in 2021 reflects its strategic shift toward integrated fintech solutions, reinforcing its competitive edge in a sector increasingly reliant on digital transformation.

Revenue Profitability And Efficiency

Fintel reported revenue of £78.3 million (GBp) for the period, with net income of £5.9 million, translating to a diluted EPS of 5.7p. Operating cash flow stood at £6.2 million, supported by modest capital expenditures of £0.3 million. The company’s ability to generate steady cash flow underscores its operational efficiency, though margins reflect the competitive and regulated nature of its industry.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its recurring revenue streams from intermediary services and fintech subscriptions. With a capital-light model, Fintel maintains a focus on scalable solutions, as evidenced by its £6.3 million cash position. However, total debt of £31.9 million suggests a leveraged balance sheet, which may impact capital allocation flexibility.

Balance Sheet And Financial Health

Fintel’s financial health is balanced, with £6.3 million in cash and equivalents against £31.9 million in total debt. The company’s net debt position warrants monitoring, though its stable cash flow generation provides a buffer. The absence of significant capex requirements supports liquidity, but leverage ratios should be assessed in context of future growth investments.

Growth Trends And Dividend Policy

Fintel’s growth is tied to the adoption of its fintech platform and expansion of intermediary services. The company pays a dividend of 4p per share, reflecting a commitment to shareholder returns. However, dividend sustainability depends on maintaining profitability amid sector headwinds and regulatory costs.

Valuation And Market Expectations

With a market cap of approximately £273 million and a beta of 0.94, Fintel trades in line with sector volatility. Investors likely price in moderate growth expectations, given its niche positioning and reliance on UK financial services demand. Valuation multiples should be benchmarked against peers in fintech-enabled consulting services.

Strategic Advantages And Outlook

Fintel’s integration of compliance, distribution, and fintech creates a defensible moat in the UK market. Its outlook hinges on leveraging regulatory expertise and digital tools to capture market share. Risks include sector consolidation and macroeconomic pressures, but its diversified revenue streams provide resilience.

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