investorscraft@gmail.com

Intrinsic ValueHarland & Wolff Group Holdings Plc (HARL.L)

Previous Close£8.38
Intrinsic Value
Upside potential
Previous Close
£8.38

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

Harland & Wolff Group Holdings plc operates as a multisite fabrication company specializing in offshore and maritime engineering services across the UK and internationally. The company serves diverse sectors, including oil and gas, defense, cruise and ferry, commercial, and renewables, offering a comprehensive suite of services from consultancy and design to fabrication, repair, and decommissioning. Its historical roots, dating back to 1861, lend credibility, while its rebranding in 2021 reflects a strategic shift to consolidate its market position. Harland & Wolff differentiates itself through end-to-end engineering solutions, combining technical expertise with large-scale fabrication capabilities. The company’s multisite operations enhance flexibility, catering to clients requiring bespoke maritime infrastructure. Despite operating in competitive and cyclical industries, its diversified client base and involvement in high-growth sectors like renewables provide resilience. However, its market position is challenged by capital intensity and reliance on large contracts, necessitating robust project execution to sustain profitability.

Revenue Profitability And Efficiency

In FY 2023, Harland & Wolff reported revenue of £86.9 million, reflecting its active project pipeline. However, the company posted a net loss of £43.1 million, underscoring operational challenges and high costs. Operating cash flow stood at £22.0 million, suggesting some liquidity generation, though capital expenditures of £13.7 million indicate ongoing investments in capacity. The lack of dividend payments aligns with its focus on reinvestment and turnaround efforts.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -24p highlights significant earnings pressure, likely due to project delays or cost overruns. With a beta of 3.14, the stock exhibits high volatility, reflecting market skepticism about its near-term profitability. Capital efficiency remains a concern, as debt levels and losses suggest strained returns on invested capital, necessitating improved project margins to stabilize earnings.

Balance Sheet And Financial Health

Harland & Wolff’s balance sheet shows £28.4 million in cash against £115.8 million in total debt, indicating leveraged financial health. The high debt load relative to cash reserves raises liquidity risks, though its ability to generate positive operating cash flow provides some mitigation. The absence of dividends further signals prioritization of debt management and operational funding over shareholder returns.

Growth Trends And Dividend Policy

Growth prospects hinge on securing large contracts in renewables and defense, sectors with long-term tailwinds. The company’s revenue base suggests scalability, but consistent losses and zero dividend payments reflect a focus on survival rather than shareholder returns. Future trends will depend on its ability to convert its project pipeline into profitable execution, leveraging its engineering expertise and multisite capabilities.

Valuation And Market Expectations

With a market cap of £14.5 million, the company trades at a fraction of its revenue, signaling low investor confidence. The high beta implies expectations of continued volatility, likely tied to contract wins or losses. Valuation metrics are skewed by negative earnings, making traditional multiples less meaningful until profitability improves.

Strategic Advantages And Outlook

Harland & Wolff’s strategic advantages lie in its heritage, diversified sector exposure, and integrated service offerings. The outlook remains cautious, with success contingent on operational turnaround, debt management, and capitalizing on renewable energy demand. Near-term challenges are significant, but its niche expertise and infrastructure could position it for recovery if execution improves.

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