investorscraft@gmail.com

Intrinsic ValueGeneral Accident PLC (GACB.L)

Previous Close£110.00
Intrinsic Value
Upside potential
Previous Close
£110.00

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

General Accident PLC operates as a wholly-owned subsidiary of Aviva PLC, specializing in financial credit services within the broader financial sector. The company’s core function is providing loans to its parent company, leveraging its long-standing operational history since 1865 to support Aviva’s liquidity and strategic financial needs. As a niche player, General Accident benefits from the stability and scale of Aviva, positioning it as a low-risk entity within the credit services market. Its role is highly specialized, focusing on intra-group financial transactions rather than competing in the broader consumer or commercial lending space. This unique positioning allows it to operate with minimal market volatility, as evidenced by its low beta. The company’s headquarters in Perth, UK, underscores its integration within Aviva’s financial ecosystem, reinforcing its role as a supportive rather than independent financial entity.

Revenue Profitability And Efficiency

General Accident reported revenue and net income of £471 million, with an EPS of 2.35p, reflecting its streamlined operational model. The absence of operating cash flow and capital expenditures suggests a passive financial role, aligning with its function as an internal lender. The company’s profitability metrics are directly tied to its parent company’s financial strategies, ensuring consistent but non-diversified earnings.

Earnings Power And Capital Efficiency

The company’s earnings power is concentrated in its loan portfolio to Aviva, resulting in a singular revenue stream. With no debt or capital expenditures, General Accident operates with high capital efficiency, though its earnings are entirely dependent on Aviva’s creditworthiness and financial policies. The lack of diversification limits its standalone earnings potential but ensures stability within the group structure.

Balance Sheet And Financial Health

General Accident maintains a clean balance sheet with no reported debt or cash reserves, indicative of its role as a pass-through entity for Aviva. The absence of leverage underscores its low-risk profile, though it also implies limited independent financial flexibility. The company’s financial health is intrinsically linked to Aviva’s broader stability and credit management.

Growth Trends And Dividend Policy

Growth is constrained by the company’s narrow operational scope, with performance tied to Aviva’s internal financing needs. The dividend payout of 7.875p per share reflects a stable but unspectacular return profile, likely aligned with Aviva’s broader capital distribution strategy. Future trends will depend on Aviva’s financial requirements rather than independent market opportunities.

Valuation And Market Expectations

With a market cap of approximately £257 million, General Accident trades as a low-beta, low-volatility instrument. Investors likely view it as a stable, albeit low-growth, component of Aviva’s financial architecture. The valuation reflects its niche role and lack of independent growth drivers, with expectations anchored to Aviva’s performance.

Strategic Advantages And Outlook

General Accident’s primary advantage lies in its integration within Aviva’s financial ecosystem, ensuring operational stability and minimal risk exposure. However, its outlook is inherently limited by its passive role, with little scope for independent strategic initiatives. The company’s future will remain closely tied to Aviva’s corporate financing strategies and broader market conditions.

Sources

Company description, financial data provided

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