investorscraft@gmail.com

Intrinsic ValueGusbourne PLC (GUS.L)

Previous Close£10.00
Intrinsic Value
Upside potential
Previous Close
£10.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gusbourne PLC is a premium English sparkling wine producer operating in the competitive global wine industry, with a focus on high-quality, estate-grown grapes from its 231 acres of vineyards in Kent and West Sussex. The company’s revenue model is built on direct-to-consumer sales, wholesale distribution, and hospitality offerings, leveraging its brand reputation for craftsmanship and terroir-driven wines. Positioned in the luxury segment, Gusbourne competes with established Champagne houses and other English sparkling wine producers, differentiating itself through meticulous viticulture and traditional méthode traditionnelle production. The UK market remains its core focus, though export opportunities could provide future growth. The company’s emphasis on sustainability and provenance aligns with evolving consumer preferences for premium, locally sourced beverages. Despite its niche positioning, Gusbourne faces challenges scaling profitability in a capital-intensive industry with long production cycles.

Revenue Profitability And Efficiency

Gusbourne reported revenue of £7.05 million in FY 2023, reflecting its premium positioning but underscoring its small scale relative to global peers. The company’s net loss of £2.97 million and negative operating cash flow of £3.47 million highlight ongoing profitability challenges, likely due to high fixed costs and maturation timelines for sparkling wine inventory. Capital expenditures of £1.49 million indicate continued investment in production capacity.

Earnings Power And Capital Efficiency

The diluted EPS of -4.89p and persistent losses demonstrate Gusbourne’s current lack of earnings power, typical of a capital-intensive winery in its growth phase. Negative cash flows suggest the business is still reliant on external financing to fund operations and expansion, with limited near-term prospects for self-sustaining capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity, with £71,000 in cash against £20.89 million in total debt, indicating significant leverage. This strained financial position may necessitate further fundraising or refinancing to support working capital needs and debt obligations, given the company’s cash burn rate.

Growth Trends And Dividend Policy

Growth is constrained by the multi-year production cycle for sparkling wine, though brand recognition in the UK premium segment provides a foundation. No dividends are paid, as the company reinvests—or covers losses—in operations. Future growth hinges on scaling distribution and potentially expanding exports, but profitability remains elusive in the near term.

Valuation And Market Expectations

The £6.09 million market cap reflects investor skepticism about near-term profitability, trading at ~0.86x revenue. The low beta (0.195) suggests limited correlation with broader markets, typical for niche consumer stocks. Valuation appears to factor in Gusbourne’s premium niche but also its operational and financial risks.

Strategic Advantages And Outlook

Gusbourne’s strengths lie in its terroir-driven brand and English wine appellation, benefiting from rising global interest in non-Champagne sparkling wines. However, the outlook remains cautious due to high leverage, operational scalability challenges, and uncertain macroeconomic demand for luxury goods. Success depends on achieving critical mass in production and distribution while managing financial constraints.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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