investorscraft@gmail.com

Intrinsic ValueLearning Technologies Group plc (LTG.L)

Previous Close£99.90
Intrinsic Value
Upside potential
Previous Close
£99.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Learning Technologies Group plc (LTG) operates in the dynamic and rapidly evolving corporate learning and talent management software sector. The company provides a comprehensive suite of digital learning solutions, including cloud-based e-learning platforms, talent management software, and workforce analytics tools. Its offerings, such as Gomo, PeopleFluent, and Open LMS, cater to corporate and government clients globally, addressing the growing demand for scalable, data-driven learning and development solutions. LTG’s diversified portfolio positions it as a key player in the learning technology market, serving industries ranging from education to enterprise workforce training. The company’s strategic focus on SaaS-based platforms and integrated talent solutions aligns with broader digital transformation trends, reinforcing its competitive edge. With operations spanning the UK, US, and Asia-Pacific, LTG leverages its international footprint to capture growth in both mature and emerging markets. Its acquisitions, such as GP Strategies, further enhance its capabilities in content and services, solidifying its position as a one-stop provider for modern learning ecosystems.

Revenue Profitability And Efficiency

LTG reported revenue of £562.3 million (GBp) for FY 2023, reflecting its scalable software and services model. Net income stood at £29.5 million (GBp), with diluted EPS of 3.6p, indicating steady profitability. Operating cash flow was robust at £79.5 million (GBp), supported by efficient working capital management. Capital expenditures of £14.1 million (GBp) suggest disciplined reinvestment in platform enhancements and growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by recurring SaaS revenue streams and cross-selling opportunities across its portfolio. Operating cash flow conversion remains healthy, demonstrating capital efficiency. LTG’s ability to generate cash while funding organic and inorganic growth highlights its balanced approach to capital allocation.

Balance Sheet And Financial Health

LTG maintains a solid balance sheet with £72.5 million (GBp) in cash and equivalents, against total debt of £162.4 million (GBp). The manageable leverage ratio and strong liquidity position provide flexibility for strategic investments. The company’s financial health is further supported by its positive operating cash flow and disciplined debt management.

Growth Trends And Dividend Policy

LTG has demonstrated consistent growth through acquisitions and organic expansion, particularly in SaaS-based learning solutions. The company pays a dividend of 2p per share, reflecting a commitment to shareholder returns while retaining capital for growth. Its focus on high-margin software and recurring revenue models supports sustainable long-term growth.

Valuation And Market Expectations

With a market capitalization of approximately £791.5 million (GBp), LTG trades at a valuation reflective of its growth trajectory in the learning technology sector. Investors likely price in continued expansion in corporate e-learning adoption and cross-border market penetration. The beta of 1.186 suggests moderate sensitivity to broader market movements.

Strategic Advantages And Outlook

LTG’s strategic advantages lie in its integrated platform ecosystem, global reach, and acquisitive growth strategy. The outlook remains positive, driven by tailwinds in digital learning adoption and workforce upskilling demand. Execution risks include integration of acquisitions and competitive pressures, but the company’s diversified offerings position it well for sustained growth.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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