investorscraft@gmail.com

Intrinsic ValueGreggs plc (GRG.L)

Previous Close£1,607.00
Intrinsic Value
Upside potential
Previous Close
£1,607.00

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

Greggs plc is a leading UK bakery food-on-the-go retailer, operating in the competitive grocery stores sector under the consumer defensive umbrella. The company’s core revenue model revolves around selling fresh and frozen bakery products, sandwiches, and drinks through its extensive network of approximately 2,200 company-owned shops and 375 franchise locations. Greggs has carved a niche as a value-driven, convenience-focused brand, catering to busy consumers seeking affordable, high-quality food options. Its vertically integrated supply chain ensures consistency and cost efficiency, while its franchise and wholesale partnerships extend its market reach. The company’s strong brand recognition and strategic locations in high-traffic areas reinforce its dominance in the UK’s fast-food bakery segment. Greggs continues to innovate with product diversification, including healthier options and seasonal offerings, to align with evolving consumer preferences. Its resilient business model, supported by a loyal customer base, positions it well to navigate economic fluctuations and maintain its market leadership.

Revenue Profitability And Efficiency

Greggs reported revenue of £2.01 billion for the period, with net income of £153.4 million, reflecting a robust operational performance. The company’s diluted EPS stood at 150p, demonstrating efficient earnings generation. Operating cash flow was strong at £310.9 million, though capital expenditures of £230 million indicate ongoing investments in store expansion and infrastructure. These metrics underscore Greggs’ ability to balance growth with profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability, driven by high-margin bakery products and operational efficiencies. Greggs’ capital efficiency is supported by its scalable franchise model and optimized supply chain, which enhance returns on invested capital. The firm’s ability to generate substantial operating cash flow relative to its capital expenditures highlights its disciplined approach to growth and capital allocation.

Balance Sheet And Financial Health

Greggs maintains a solid balance sheet with £125.3 million in cash and equivalents, providing liquidity for operational needs. Total debt of £415.1 million suggests a manageable leverage ratio, supported by strong cash flow generation. The company’s financial health appears stable, with sufficient resources to fund expansion and weather potential economic downturns.

Growth Trends And Dividend Policy

Greggs has demonstrated steady growth through store expansion and product innovation, with a dividend per share of 69p reflecting its commitment to shareholder returns. The company’s focus on franchising and wholesale partnerships provides additional growth avenues. Its ability to adapt to consumer trends, such as healthier eating, positions it for sustained long-term growth.

Valuation And Market Expectations

With a market capitalization of approximately £2.11 billion and a beta of 1.37, Greggs is viewed as a moderately volatile stock with growth potential. The market likely expects continued expansion and margin improvements, supported by the company’s strong brand and operational execution. Valuation metrics suggest investor confidence in its ability to deliver consistent returns.

Strategic Advantages And Outlook

Greggs’ strategic advantages include its strong brand, extensive store network, and efficient supply chain. The company is well-positioned to capitalize on the growing demand for convenient, affordable food options. Its focus on innovation and franchise growth should drive future performance, though macroeconomic pressures and competition remain key risks. The outlook remains positive, supported by resilient consumer demand and operational strengths.

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