investorscraft@gmail.com

Intrinsic ValueJohn Laing Group plc (JLG.L)

Previous Close£402.60
Intrinsic Value
Upside potential
Previous Close
£402.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

John Laing Group plc operates as a specialized infrastructure investor, focusing on greenfield projects in social, transport, and environmental sectors. The company leverages public-private partnerships (PPPs) to develop and manage critical infrastructure across the Asia Pacific, North America, and Europe. Its diversified portfolio includes renewable energy assets such as solar PV parks, wind farms, and biomass plants, positioning it as a key player in sustainable infrastructure development. The firm’s asset management segment provides advisory services to listed funds, enhancing its revenue streams and market influence. With a legacy dating back to 1848, John Laing combines deep sector expertise with a disciplined investment approach, targeting long-term, government-backed contracts that ensure stable cash flows. Its geographic and sectoral diversification mitigates risks while capitalizing on global demand for sustainable infrastructure solutions. The company’s focus on renewable energy aligns with broader decarbonization trends, reinforcing its competitive edge in a rapidly evolving market.

Revenue Profitability And Efficiency

In FY 2020, John Laing reported revenue of £140 million (GBp), but faced a net loss of £66 million (GBp), reflecting challenges in its investment portfolio. Operating cash flow was negative at £87 million (GBp), likely due to timing mismatches in project cash flows. Capital expenditures were minimal at £1 million (GBp), indicating a focus on managing existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

The diluted EPS of -0.13 (GBp) underscores the year’s profitability challenges, driven by asset impairments or unfavorable market conditions. The company’s capital efficiency appears strained, with negative operating cash flow outweighing revenue. However, its long-term PPP contracts and renewable energy assets may stabilize earnings once project phases mature.

Balance Sheet And Financial Health

John Laing’s balance sheet shows £5 million (GBp) in cash against £141 million (GBp) in total debt, suggesting moderate liquidity pressure. The debt level, while manageable, requires careful monitoring given the negative cash flow. The absence of significant capex signals a conservative approach to leverage, possibly to navigate macroeconomic uncertainties.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend of 31.77p per share, signaling confidence in its long-term cash flow generation. Growth prospects hinge on its ability to secure new PPP contracts and expand its renewable energy portfolio, though FY 2020 performance highlights execution risks in the near term.

Valuation And Market Expectations

With a beta of 0.43, John Laing is perceived as less volatile than the broader market, likely due to its infrastructure focus. The absence of a reported market cap suggests limited liquidity or private ownership stakes. Investors may be pricing in recovery potential tied to global infrastructure stimulus and renewable energy tailwinds.

Strategic Advantages And Outlook

John Laing’s strategic advantage lies in its PPP expertise and renewable energy assets, which align with global sustainability trends. The outlook depends on its ability to monetize existing projects and secure new opportunities in a post-pandemic recovery. However, near-term headwinds, including negative earnings and cash flow, warrant cautious optimism.

Sources

Company description, financial data provided, and inferred context from FY 2020 performance.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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