investorscraft@gmail.com

Intrinsic ValueIntegraFin Holdings plc (IHP.L)

Previous Close£351.50
Intrinsic Value
Upside potential
Previous Close
£351.50

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

IntegraFin Holdings plc operates as a key player in the UK's financial services sector, specializing in investment platform solutions tailored for financial advisers and their clients. The company’s flagship Transact platform serves as a comprehensive infrastructure, enabling advisers to manage complex investment portfolios efficiently. It offers access to over 8,000 funds and listed assets, alongside advanced tools for portfolio management, cash flow modeling, and reporting. IntegraFin differentiates itself through a combination of real-time support, personalized service, and robust technical capabilities, positioning it as a trusted partner in the adviser-led investment market. The company’s focus on simplifying investment administration while maintaining regulatory compliance strengthens its competitive edge in a highly regulated industry. With a strong foothold in the UK market, IntegraFin benefits from recurring revenue streams tied to assets under administration, ensuring stability even in volatile market conditions.

Revenue Profitability And Efficiency

IntegraFin reported revenue of £144.9 million (GBp) for the latest fiscal period, with net income standing at £52.1 million (GBp), reflecting a healthy profit margin. The company’s operating cash flow of £277.2 million (GBp) underscores strong cash generation capabilities, while modest capital expenditures of -£0.9 million (GBp) indicate efficient capital deployment. These metrics highlight a well-managed cost structure and scalable operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.16 (GBp) demonstrates steady earnings power, supported by its asset-light platform model. With minimal total debt of £9.4 million (GBp) and substantial cash reserves of £198.1 million (GBp), IntegraFin maintains a strong balance sheet, enabling reinvestment in growth initiatives or shareholder returns without overleveraging.

Balance Sheet And Financial Health

IntegraFin’s financial health is robust, with cash and equivalents far exceeding its modest debt obligations. The low debt-to-equity ratio and high liquidity position the company favorably to navigate economic uncertainties. This conservative financial strategy aligns with its focus on sustainable growth and risk management in the asset management sector.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by its recurring revenue model tied to assets under administration. A dividend per share of 10.4 (GBp) reflects a commitment to returning capital to shareholders, balancing growth investments with income distribution. The dividend policy is likely sustainable given the company’s strong cash flow generation.

Valuation And Market Expectations

With a market capitalization of approximately £1.06 billion (GBp) and a beta of 1.56, IntegraFin is viewed as a moderately volatile stock within the financial services sector. The valuation reflects investor confidence in its platform-driven growth and ability to capitalize on the UK’s adviser-led investment market.

Strategic Advantages And Outlook

IntegraFin’s strategic advantages lie in its scalable platform, deep adviser relationships, and regulatory expertise. The outlook remains positive, driven by increasing demand for integrated investment solutions and the company’s ability to innovate within a competitive landscape. Long-term growth will depend on maintaining service quality and expanding its technological capabilities.

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