investorscraft@gmail.com

Intrinsic ValueMitchells & Butlers plc (MAB.L)

Previous Close£263.50
Intrinsic Value
Upside potential
Previous Close
£263.50

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

Mitchells & Butlers plc is a leading UK-based operator of pubs, bars, and restaurants, with a diversified portfolio of well-known brands such as All Bar One, Harvester, and Toby Carvery. The company operates in the highly competitive casual dining and pub sector, leveraging its scale and brand recognition to attract a broad customer base. Its revenue model is primarily driven by food and beverage sales across its 1,732 locations, supported by strategic property ownership and leasing activities. Mitchells & Butlers holds a strong market position due to its extensive geographic footprint and multi-format approach, catering to varied consumer preferences from premium dining to value-oriented pub fare. The company’s focus on operational efficiency and brand differentiation helps it navigate sector challenges, including inflationary pressures and shifting consumer trends. Its ownership of trademarks and property assets further strengthens its competitive moat in the leisure retailing space.

Revenue Profitability And Efficiency

Mitchells & Butlers reported revenue of £2.61 billion, with net income of £149 million, reflecting a recovery in the UK hospitality sector. The company’s operating cash flow of £386 million underscores its ability to generate liquidity, while capital expenditures of £154 million indicate ongoing investments in maintaining and upgrading its estate. The absence of dividends suggests a focus on reinvestment and debt management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 25p demonstrates modest earnings power, supported by its large-scale operations. A beta of 1.48 indicates higher volatility relative to the market, typical for the cyclical hospitality sector. Mitchells & Butlers’ capital efficiency is influenced by its property-heavy model, which provides stability but requires significant upkeep costs.

Balance Sheet And Financial Health

Mitchells & Butlers holds £176 million in cash against total debt of £1.63 billion, reflecting a leveraged balance sheet common in the property-intensive hospitality industry. The company’s financial health is closely tied to its ability to service debt while maintaining operational flexibility, particularly in a high-interest-rate environment.

Growth Trends And Dividend Policy

Growth is likely driven by same-store sales improvements and selective estate optimization, given the lack of recent dividend payouts. The company’s focus on deleveraging and organic growth suggests a conservative capital allocation strategy, prioritizing financial stability over shareholder returns in the near term.

Valuation And Market Expectations

With a market cap of approximately £1.68 billion, the company trades at a valuation reflective of its recovery trajectory and sector risks. Investors appear to balance optimism around post-pandemic demand against macroeconomic headwinds affecting discretionary spending.

Strategic Advantages And Outlook

Mitchells & Butlers benefits from its diversified brand portfolio and property assets, providing resilience in a competitive market. The outlook hinges on sustained consumer demand and effective cost management, though inflationary pressures and labor challenges remain key risks. Strategic focus on premium formats and digital integration could enhance long-term positioning.

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