investorscraft@gmail.com

Intrinsic ValueLitigation Capital Management Limited (LIT.L)

Previous Close£9.56
Intrinsic Value
Upside potential
Previous Close
£9.56

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

Litigation Capital Management Limited operates in the specialized financial services sector, focusing on litigation finance and risk management. The company provides funding for commercial claims, class actions, insolvency cases, arbitration, and corporate portfolios, primarily in Australia and the UK. Its revenue model hinges on earning returns from successful litigation outcomes, either through negotiated settlements or court awards, aligning its interests with those of its clients. The firm distinguishes itself through a diversified portfolio approach, mitigating risk by spreading investments across multiple cases. As a niche player in litigation finance, it competes with both traditional legal funding providers and alternative financiers, leveraging its deep expertise in legal risk assessment. The company’s market position is strengthened by its long-standing presence since 1998, offering tailored solutions that address the high costs and uncertainties inherent in complex litigation. Its dual focus on individual cases and portfolio investments provides flexibility, appealing to a broad client base ranging from corporations to insolvency practitioners.

Revenue Profitability And Efficiency

In the latest fiscal year, Litigation Capital Management reported revenue of £12.4 million, with net income reaching £12.7 million, reflecting strong profitability. The company’s operating cash flow of £19.2 million underscores efficient cash generation, while minimal capital expenditures of -£31,000 indicate a capital-light business model. These metrics suggest disciplined cost management and a focus on high-margin litigation financing activities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 11p highlights its earnings power, supported by a robust litigation portfolio. With a market capitalization of approximately £53.8 million, the firm demonstrates capital efficiency, as evidenced by its ability to generate significant net income relative to its size. The litigation finance model inherently requires careful capital allocation, and the company’s performance indicates effective case selection and risk management.

Balance Sheet And Financial Health

Litigation Capital Management maintains a solid balance sheet, with £68.1 million in cash and equivalents providing liquidity. Total debt stands at £61.9 million, suggesting a manageable leverage position. The strong cash reserves and moderate debt levels indicate financial stability, enabling the company to fund new litigation opportunities while meeting its obligations.

Growth Trends And Dividend Policy

The company’s growth is driven by its ability to identify and finance high-potential litigation cases, with recent profitability signaling successful execution. A dividend per share of 1p reflects a commitment to returning capital to shareholders, albeit modestly, balancing reinvestment needs with investor returns. The litigation finance market’s expansion presents further growth opportunities, particularly in international jurisdictions.

Valuation And Market Expectations

Trading on the LSE with a beta of 0.2, Litigation Capital Management exhibits low volatility relative to the market. The current valuation reflects investor confidence in its niche expertise and consistent profitability. Market expectations likely hinge on the firm’s ability to sustain its track record of successful case outcomes and portfolio diversification.

Strategic Advantages And Outlook

The company’s strategic advantages include its deep legal expertise, diversified case portfolio, and established presence in key markets. The outlook remains positive, supported by growing demand for litigation finance and the firm’s ability to capitalize on complex legal disputes. Continued focus on risk-adjusted returns and geographic expansion could further enhance its market position.

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