investorscraft@gmail.com

Intrinsic ValueGlobal Ports Holding Plc (GPH.L)

Previous Close£300.00
Intrinsic Value
Upside potential
Previous Close
£300.00

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

Global Ports Holding Plc is a leading operator of cruise and commercial ports, managing a diversified network of 20 ports across 13 countries, including key tourist and trade hubs in the Mediterranean, Caribbean, and beyond. The company operates through two core segments: Cruise Business, serving cruise liners, ferries, and mega-yachts, and Commercial Ports, specializing in container, bulk, and general cargo handling. Its strategic locations in high-traffic regions like Turkey, Malta, and the Bahamas position it as a critical infrastructure provider for global maritime trade and tourism. The firm leverages its scale and operational expertise to secure long-term concessions, ensuring stable revenue streams while capitalizing on the growing cruise industry and regional trade flows. As a subsidiary of Global Yatirim Holding A.S., it benefits from synergies with a broader investment portfolio, enhancing its competitive edge in bidding for port contracts. The company’s dual focus on cruise and commercial operations mitigates cyclical risks, balancing leisure-driven demand with industrial cargo needs.

Revenue Profitability And Efficiency

In FY 2024, Global Ports Holding reported revenue of 193.6M GBp, with net income of 0.9M GBp, reflecting thin margins amid high operational costs. Operating cash flow stood at 71.5M GBp, but significant capital expenditures (159.9M GBp) indicate heavy reinvestment needs. The diluted EPS of 0.013 GBp underscores modest earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by debt servicing costs, with total debt at 897.5M GBp against cash reserves of 133.7M GBp. Its capital efficiency is pressured by expansion-related capex, though cruise port operations likely offer higher-margin opportunities compared to commercial cargo handling.

Balance Sheet And Financial Health

Global Ports Holding’s financial health is moderately leveraged, with debt nearly 6.7x its net income. Cash reserves cover only 15% of total debt, suggesting reliance on refinancing or operational cash flows. The absence of dividends aligns with its focus on debt management and growth funding.

Growth Trends And Dividend Policy

Growth is driven by port concessions and cruise industry recovery, but capex-heavy expansion may delay profitability improvements. The company has no dividend policy, prioritizing reinvestment and debt reduction. Its beta of 1.858 reflects high sensitivity to macroeconomic and travel-sector volatility.

Valuation And Market Expectations

At a market cap of 231.2M GBp, the stock trades at ~1.2x revenue, implying modest growth expectations. Investors likely await clearer profitability trends post-capex cycle, given the muted EPS and high leverage.

Strategic Advantages And Outlook

Global Ports Holding’s geographic diversification and concession-based model provide resilience, but execution risks persist. The cruise segment’s post-pandemic rebound and commercial port efficiency gains are key upside drivers, though debt and capex remain overhangs.

Sources

Company filings, London Stock Exchange data

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