investorscraft@gmail.com

Intrinsic ValueMcBride plc (MCB.L)

Previous Close£160.40
Intrinsic Value
Upside potential
Previous Close
£160.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

McBride plc is a leading manufacturer of private-label household and personal care products, serving retailers and brand owners across the UK, Europe, and the Asia Pacific. The company operates through five distinct segments—Liquids, Powders, Unit Dosing, Aerosols, and Asia Pacific—each specializing in high-demand categories such as laundry detergents, dishwasher tablets, surface cleaners, and insecticides. McBride’s revenue model hinges on contract manufacturing and private-label production, allowing it to capitalize on cost-conscious consumer trends and retailer demand for competitively priced alternatives to branded goods. The company’s market position is reinforced by its diversified product portfolio, regional manufacturing footprint, and established brands like Surcare and Oven Pride. Operating in the defensive household products sector, McBride benefits from stable demand but faces margin pressures from raw material volatility and retailer pricing power. Its strategic focus on innovation and sustainability, including concentrated liquid formats and eco-friendly packaging, helps differentiate its offerings in a crowded market.

Revenue Profitability And Efficiency

McBride reported revenue of £934.8 million for the period, with net income of £33.3 million, reflecting a modest but improving margin profile. Operating cash flow stood at £59.2 million, supported by disciplined working capital management, while capital expenditures of £14.3 million indicate ongoing investments in production efficiency. The company’s ability to generate positive cash flow despite inflationary pressures underscores its operational resilience.

Earnings Power And Capital Efficiency

Diluted EPS of 0.19 GBp highlights McBride’s earnings recovery, though returns remain tempered by competitive pricing and input cost volatility. The company’s capital efficiency is constrained by its asset-heavy manufacturing model, but its focus on private-label specialization provides steady demand and mitigates cyclical risks. Debt levels, while manageable, require careful monitoring given the thin margin environment.

Balance Sheet And Financial Health

McBride’s balance sheet shows £9.3 million in cash against £140.8 million in total debt, indicating moderate leverage. The absence of dividends suggests a conservative approach to capital allocation, prioritizing debt reduction and reinvestment. Liquidity appears adequate, though the company’s reliance on operational cash flow to service debt warrants scrutiny in downturns.

Growth Trends And Dividend Policy

Growth is driven by private-label adoption and geographic expansion, particularly in Asia Pacific. McBride has suspended dividends to strengthen its financial position, reflecting a focus on balance sheet repair over shareholder returns. Volume growth and cost-saving initiatives are key near-term priorities, with limited visibility on dividend resumption.

Valuation And Market Expectations

At a market cap of £258 million, McBride trades at a discount to branded peers, reflecting its lower-margin private-label focus. The beta of 1.27 suggests higher volatility, likely tied to raw material price swings. Investors appear to price in modest growth, with valuation hinging on execution of margin improvement plans.

Strategic Advantages And Outlook

McBride’s strengths lie in its private-label expertise, retailer relationships, and regional diversification. Challenges include input cost inflation and retailer consolidation. The outlook is cautiously optimistic, with progress contingent on pricing discipline and efficiency gains. Sustainability initiatives may open new opportunities in eco-conscious markets.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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