investorscraft@gmail.com

Intrinsic ValueMortgage Advice Bureau (Holdings) plc (MAB1.L)

Previous Close£780.00
Intrinsic Value
Upside potential
Previous Close
£780.00

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

Mortgage Advice Bureau (Holdings) plc operates in the UK financial services sector, specializing in mortgage advisory services. The company acts as an intermediary, offering advice on approximately 16,000 residential and buy-to-let mortgage products, alongside protection and general insurance solutions. Its strategic alliance with Key Group enhances its market reach and service capabilities. The firm’s revenue model is primarily commission-based, driven by successful mortgage placements and ancillary insurance products. Positioned as a trusted advisor in a highly regulated industry, Mortgage Advice Bureau leverages its extensive product access and broker network to maintain competitive differentiation. The UK mortgage market remains fragmented, with demand influenced by housing trends and interest rate movements. The company’s focus on intermediary relationships and compliance-driven advisory services positions it as a resilient player in a cyclical sector. Its ability to navigate regulatory complexities and adapt to shifting consumer preferences underpins its market relevance.

Revenue Profitability And Efficiency

In its latest fiscal year, Mortgage Advice Bureau reported revenue of £266.5 million, with net income of £15.9 million, reflecting a net margin of approximately 6%. Operating cash flow stood at £30.0 million, indicating healthy cash conversion. Capital expenditures were minimal at £0.4 million, suggesting a capital-light model focused on scaling advisory services rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 27p demonstrates modest but stable earnings power. With a capital-efficient structure, it generates cash flow primarily from brokerage activities rather than asset-intensive operations. The absence of significant capex requirements allows for reinvestment in growth initiatives or shareholder returns, though its reliance on mortgage market cycles introduces earnings volatility.

Balance Sheet And Financial Health

Mortgage Advice Bureau holds £4.2 million in cash against £18.1 million of total debt, indicating moderate leverage. The balance sheet remains manageable, with debt levels unlikely to strain liquidity given the firm’s cash-generative operations. However, the limited cash buffer may necessitate prudent working capital management during market downturns.

Growth Trends And Dividend Policy

The company’s growth is tied to UK housing activity and mortgage origination volumes. Its dividend payout of 28.2p per share reflects a commitment to returning capital, though sustainability depends on maintaining profitability amid macroeconomic headwinds like rising interest rates. Historical performance suggests resilience, but cyclical exposure warrants cautious growth assumptions.

Valuation And Market Expectations

With a market capitalization of approximately £484.5 million, the stock trades at a premium to earnings, reflecting investor confidence in its niche positioning. A beta of 0.939 indicates slightly lower volatility than the broader market, aligning with its steady but cyclical cash flows. Valuation multiples likely factor in long-term mortgage market stability rather than near-term upside.

Strategic Advantages And Outlook

Mortgage Advice Bureau’s strengths lie in its intermediary network, regulatory expertise, and diversified product access. While rising rates may dampen mortgage demand, its advisory role remains critical in complex borrowing environments. Strategic alliances and potential market share gains could offset cyclical pressures, but macroeconomic uncertainty warrants a neutral outlook.

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