investorscraft@gmail.com

Intrinsic ValueFRP Advisory Group plc (FRP.L)

Previous Close£133.50
Intrinsic Value
Upside potential
Previous Close
£133.50

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

FRP Advisory Group plc operates in the financial services sector, specializing in business advisory services for companies, lenders, investors, and individuals. The company's core revenue model is built on delivering high-value advisory services, including corporate finance, debt advisory, forensic services, pensions advisory, and restructuring advisory. Its diversified service portfolio allows it to cater to a broad client base, ranging from distressed businesses seeking restructuring to firms pursuing M&A or capital-raising opportunities. FRP Advisory has established itself as a trusted partner in the UK market, leveraging its deep industry expertise and integrated service offerings to address complex financial challenges. The firm's ability to provide end-to-end solutions—from due diligence to insolvency support—positions it competitively in the capital markets space. Its focus on mid-market transactions and restructuring aligns with demand trends in the UK's financial advisory landscape, where regulatory complexity and economic volatility drive the need for specialized guidance.

Revenue Profitability And Efficiency

FRP Advisory reported revenue of £128.2 million for FY 2024, with net income of £22.0 million, reflecting a robust profit margin of approximately 17.2%. The company generated £25.6 million in operating cash flow, demonstrating efficient cash conversion. Capital expenditures were minimal at £0.9 million, indicating a capital-light business model that prioritizes scalable advisory services over heavy asset investments.

Earnings Power And Capital Efficiency

The firm's diluted EPS of 9.18p underscores its earnings capability, supported by a disciplined cost structure and high-margin service lines. With negligible debt relative to cash reserves (£32.9 million cash vs. £11.3 million total debt), FRP Advisory maintains strong capital efficiency, allowing it to reinvest in growth initiatives while sustaining profitability.

Balance Sheet And Financial Health

FRP Advisory's balance sheet remains solid, with £32.9 million in cash and equivalents providing ample liquidity. The low debt-to-equity ratio and positive operating cash flow highlight financial stability. The company's asset-light model further reduces balance sheet risk, positioning it well to navigate economic cycles without significant leverage concerns.

Growth Trends And Dividend Policy

The company has demonstrated consistent revenue growth, supported by demand for restructuring and advisory services in volatile markets. Its dividend payout of 5p per share reflects a commitment to shareholder returns, balanced against reinvestment needs. The dividend yield, coupled with earnings retention, suggests a sustainable policy aligned with mid-term growth objectives.

Valuation And Market Expectations

With a market cap of approximately £307.7 million, FRP Advisory trades at a P/E multiple that reflects its niche expertise and steady cash flows. The low beta of 0.219 indicates relative insulation from broader market volatility, likely due to the countercyclical nature of restructuring services. Investors appear to value its predictable earnings and defensive positioning.

Strategic Advantages And Outlook

FRP Advisory's integrated service platform and UK market focus provide a competitive edge, particularly in restructuring and mid-market transactions. The firm is well-positioned to capitalize on economic uncertainty, which typically drives demand for its services. Strategic investments in talent and technology could further enhance its advisory capabilities, supporting long-term growth in a fragmented industry.

Sources

Company filings, London Stock Exchange disclosures

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