investorscraft@gmail.com

Intrinsic ValueThe Go-Ahead Group plc (GOG.L)

Previous Close£1,548.00
Intrinsic Value
Upside potential
Previous Close
£1,548.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Go-Ahead Group plc operates as a key player in the UK and international passenger transportation sector, specializing in road and rail services. Its diversified operations span Regional Bus, London & International Bus, UK Rail, and International Rail segments, offering a mix of public transport, rail replacement, and infrastructure leasing. The company’s revenue model is anchored in government contracts, fare collections, and ancillary services like property rentals, positioning it as a critical infrastructure provider in the mobility sector. With a strong foothold in the UK, Go-Ahead leverages its operational expertise to secure long-term rail franchises and bus concessions, though its international rail presence remains limited. The firm competes in a regulated, capital-intensive industry where scale and efficiency are vital, facing rivals like FirstGroup and National Express. Its market position is bolstered by recurring revenue streams from public contracts, though reliance on government policies and subsidy frameworks introduces regulatory risks.

Revenue Profitability And Efficiency

In FY2021, Go-Ahead reported revenue of £4.06 billion (GBp 405.85 billion), reflecting its extensive operational footprint. However, the company posted a net loss of £46 million (GBp -460 million), with diluted EPS at -107p, likely due to pandemic-related disruptions in public transport demand. Operating cash flow remained robust at £677.2 million (GBp 67.72 billion), supported by cost controls and government relief schemes, while capital expenditures were modest at £60.8 million (GBp -6.08 billion).

Earnings Power And Capital Efficiency

The group’s earnings power was strained in FY2021, with negative net income underscoring pandemic headwinds. Still, its ability to generate substantial operating cash flow highlights resilience in core operations. Capital efficiency metrics are tempered by high fixed costs inherent in transport infrastructure, though the lean capex suggests prudent liquidity management during volatile demand periods.

Balance Sheet And Financial Health

Go-Ahead’s balance sheet shows £86.9 million (GBp 8.69 billion) in cash against total debt of £707.1 million (GBp 70.71 billion), indicating moderate leverage. The debt load is manageable given stable cash flows from contracted services, but refinancing risks and interest coverage warrant monitoring, especially amid fluctuating ridership recovery.

Growth Trends And Dividend Policy

Pre-pandemic, Go-Ahead demonstrated steady growth via rail franchise wins and bus network expansions. FY2021’s challenges led to a dividend suspension, though the reported dividend per share of 1,414.58p likely reflects prior-year payouts. Future growth hinges on ridership normalization and successful bids for renewed rail contracts, with dividend reinstatement contingent on profitability recovery.

Valuation And Market Expectations

With a beta of 1.17, Go-Ahead’s stock exhibits higher volatility than the market, reflecting sensitivity to macroeconomic and regulatory shifts. The absence of a reported market cap suggests potential data gaps, but the stock’s valuation likely factors in long-term public transport demand and government support mechanisms.

Strategic Advantages And Outlook

Go-Ahead’s strategic strengths lie in its entrenched position in UK public transport and diversified revenue streams. However, the outlook remains cautious, dependent on post-pandemic ridership recovery and regulatory stability. Opportunities include electrification initiatives and international rail expansions, while risks encompass contract renegotiations and rising operational costs.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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