investorscraft@gmail.com

Intrinsic ValueThe Fulham Shore PLC (FUL.L)

Previous Close£14.05
Intrinsic Value
Upside potential
Previous Close
£14.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Fulham Shore PLC operates a portfolio of casual dining restaurants in the UK, primarily under two distinct brands: Franco Manca, a sourdough pizza chain with a strong presence across major cities, and The Real Greek, a Mediterranean-focused concept concentrated in London and Southern England. The company’s revenue model is driven by dine-in and takeaway sales, leveraging its focus on artisanal, high-quality ingredients and authentic culinary experiences. With 90 owned and franchised locations, Fulham Shore has carved a niche in the competitive UK restaurant sector by emphasizing affordability, sustainability, and regional expansion. Its market positioning balances mass appeal with differentiation—Franco Manca’s sourdough pizzas cater to urban demand for premium fast-casual dining, while The Real Greek taps into growing consumer interest in Mediterranean cuisine. The company’s strategic clustering in high-footfall areas and franchising in Greece further diversifies its geographic risk.

Revenue Profitability And Efficiency

In FY2022, Fulham Shore reported revenue of £82.7 million (GBp), reflecting recovery from pandemic disruptions, with net income of £3.7 million (GBp) and diluted EPS of 0.6p. Operating cash flow stood at £24.5 million (GBp), supported by improved margins, while capital expenditures of £7.8 million (GBp) indicated ongoing reinvestment in store rollouts and refurbishments. The absence of dividends suggests a focus on growth over shareholder returns.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate positive net income post-pandemic, with operating cash flow significantly exceeding net income, highlighting efficient working capital management. However, elevated total debt of £86.2 million (GBp) against cash reserves of £6.1 million (GBp) signals reliance on leverage for expansion, necessitating close monitoring of interest coverage and cash conversion cycles.

Balance Sheet And Financial Health

Fulham Shore’s balance sheet shows a leveraged position, with total debt nearly 14x its cash holdings. While the debt supports growth initiatives, the high beta (1.80) reflects market sensitivity to macroeconomic risks, including inflation and consumer spending volatility. The lack of dividend payouts preserves liquidity but may limit appeal to income-focused investors.

Growth Trends And Dividend Policy

Growth is driven by unit expansion, particularly for Franco Manca, which dominates the portfolio. The company’s zero-dividend policy aligns with its reinvestment strategy, prioritizing store openings and brand development over immediate shareholder returns. Comparable-store sales recovery post-pandemic and franchising in Greece present additional levers for top-line growth.

Valuation And Market Expectations

At a market cap of £89.2 million (GBp), the stock trades at a revenue multiple of ~1.1x, reflecting modest expectations for a cyclical operator. High beta suggests investor caution around sector headwinds, though the niche positioning of its brands may offer resilience against broader casual dining challenges.

Strategic Advantages And Outlook

Fulham Shore’s dual-brand strategy and focus on artisanal, value-driven dining provide competitive insulation. Near-term risks include inflationary cost pressures and UK consumer sentiment, but its scalable model and underserved regional markets offer long-term expansion potential. Success hinges on maintaining brand distinctiveness and managing leverage prudently.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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