investorscraft@gmail.com

Intrinsic ValueJ D Wetherspoon plc (JDW.L)

Previous Close£670.50
Intrinsic Value
Upside potential
Previous Close
£670.50

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

J D Wetherspoon plc operates as a leading pub and hotel chain in the UK and Ireland, with a portfolio of 861 pubs and 57 hotels. The company differentiates itself through a value-driven model, offering competitively priced food and beverages while maintaining a focus on quality and customer experience. Its large-scale operations allow for economies of scale, enabling cost efficiencies that smaller competitors struggle to match. Wetherspoon’s strategic locations in high-traffic urban and suburban areas reinforce its accessibility and brand recognition. The company’s no-frills approach appeals to a broad demographic, from budget-conscious consumers to casual diners, positioning it as a resilient player in the competitive UK hospitality sector. Despite macroeconomic pressures, its consistent focus on affordability and operational efficiency helps sustain market share in a fragmented industry.

Revenue Profitability And Efficiency

In the latest fiscal year, Wetherspoon reported revenue of £2.04 billion, reflecting its extensive operational footprint. Net income stood at £48.8 million, with diluted EPS of 0.39p, indicating modest but stable profitability. Operating cash flow of £172.6 million underscores the company’s ability to generate liquidity, though capital expenditures of £104.6 million highlight ongoing investments in maintaining and upgrading its estate.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its high-volume, low-margin model, which benefits from operational leverage. While net margins remain thin, Wetherspoon’s ability to consistently convert revenue into operating cash flow demonstrates capital efficiency. Its focus on cost control and asset turnover helps mitigate the inherent volatility of the hospitality sector.

Balance Sheet And Financial Health

Wetherspoon’s balance sheet shows £57.2 million in cash and equivalents against total debt of £1.14 billion, reflecting a leveraged but manageable position. The debt load is typical for the capital-intensive hospitality industry, and the company’s steady cash generation provides a buffer for servicing obligations. Liquidity appears adequate, though further deleveraging could improve financial flexibility.

Growth Trends And Dividend Policy

Growth has been steady, driven by organic expansion and selective acquisitions. The dividend per share of 4p signals a commitment to shareholder returns, albeit with a conservative payout ratio. Future growth may hinge on macroeconomic recovery and the company’s ability to adapt to shifting consumer preferences in the post-pandemic landscape.

Valuation And Market Expectations

With a market cap of approximately £798 million and a beta of 1.26, Wetherspoon is viewed as a moderately volatile play on the UK consumer cyclical sector. The valuation reflects expectations of gradual recovery in pub visitation and stable cash flows, though investor sentiment remains sensitive to broader economic conditions.

Strategic Advantages And Outlook

Wetherspoon’s scale, brand recognition, and cost-efficient operations provide a competitive edge in the crowded pub market. The outlook remains cautiously optimistic, with potential upside from operational improvements and market consolidation. However, risks include inflationary pressures and changing regulatory environments, which could impact margins and growth prospects.

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