investorscraft@gmail.com

Intrinsic ValueK3 Capital Group PLC (K3C.L)

Previous Close£349.00
Intrinsic Value
Upside potential
Previous Close
£349.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

K3 Capital Group PLC operates in the financial services sector, specializing in professional advisory services with a focus on mergers and acquisitions (M&A), tax credit advisory, and restructuring. The company serves a diverse clientele across the UK and internationally, offering tailored solutions such as corporate finance, debt advisory, and forensic accounting. Its expertise in mid-market transactions positions it as a trusted partner for SMEs seeking strategic financial guidance. K3 Capital differentiates itself through a multi-disciplinary approach, combining deep sector knowledge with hands-on advisory capabilities. The firm’s off-market acquisitions and business brokerage services cater to private business owners, while its restructuring arm assists distressed companies. Operating in a competitive capital markets landscape, K3 Capital maintains relevance by leveraging its niche expertise in tax incentives and creditor advisory services. The company’s integrated service model allows it to capture cross-selling opportunities, reinforcing its market position as a comprehensive financial advisory firm.

Revenue Profitability And Efficiency

For FY 2022, K3 Capital reported revenue of £70.65 million, reflecting its ability to monetize advisory services effectively. Net income stood at £9.54 million, translating to a diluted EPS of 12p, indicating solid profitability. Operating cash flow of £8.24 million underscores efficient working capital management, while capital expenditures of £1.17 million suggest disciplined reinvestment in the business.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service offerings, which generate stable fee-based income. With a net income margin of approximately 13.5%, K3 Capital demonstrates reasonable capital efficiency. The firm’s ability to convert earnings into operating cash flow (82.6% of net income) highlights effective liquidity management.

Balance Sheet And Financial Health

K3 Capital maintains a conservative balance sheet, with £13.75 million in cash and equivalents against £5.93 million in total debt, indicating strong liquidity. The low leverage ratio suggests financial flexibility, supporting future growth initiatives or strategic acquisitions without undue strain on solvency.

Growth Trends And Dividend Policy

The company’s growth is driven by organic expansion in advisory services and potential M&A opportunities. A dividend per share of 47.65p signals a shareholder-friendly policy, though payout sustainability depends on maintaining current profitability levels. The lack of explicit revenue growth data limits trend analysis, but the firm’s niche focus provides a stable foundation.

Valuation And Market Expectations

Market expectations for K3 Capital are likely tied to its ability to sustain advisory demand amid economic cycles. The absence of a reported market cap or beta restricts valuation insights, but the firm’s profitability and cash flow generation suggest intrinsic value lies in its recurring service model.

Strategic Advantages And Outlook

K3 Capital’s strategic advantage lies in its specialized advisory expertise and integrated service offerings. The outlook remains cautiously positive, contingent on macroeconomic conditions affecting M&A activity. The firm’s ability to navigate regulatory complexities and client needs will be critical to long-term success.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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