investorscraft@gmail.com

Intrinsic ValueMobico Group Plc (MCG.L)

Previous Close£23.26
Intrinsic Value
Upside potential
Previous Close
£23.26

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

Mobico Group Plc operates as a diversified public transport provider across multiple geographies, including the UK, Germany, Spain, and North America. The company generates revenue through a mix of student transportation, urban and regional bus services, long-haul coach operations, and rail services, supplemented by private hire and commuter travel. Its fleet of approximately 28,000 vehicles supports a broad customer base, including cities, businesses, and educational institutions, positioning it as a key player in the mass transit sector. Mobico differentiates itself through investments in alternative fuel technologies, such as electric and hydrogen-powered vehicles, aligning with global sustainability trends. Despite operating in a competitive and capital-intensive industry, the company maintains a strong presence in core markets, leveraging long-term contracts and regulatory frameworks to stabilize revenue streams. Its rebranding from National Express Group in 2023 reflects a strategic shift toward integrated mobility solutions, though execution risks remain amid fluctuating fuel costs and labor dynamics.

Revenue Profitability And Efficiency

Mobico reported revenue of £3.41 billion for the latest fiscal period, underscoring its scale in the transport sector. However, net income stood at a loss of £824.1 million, driven by operational challenges and potential one-time impairments. Operating cash flow of £259 million indicates some resilience, though capital expenditures of £195.6 million highlight ongoing investment needs, particularly in fleet modernization and sustainability initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -135p reflects significant earnings pressure, likely tied to macroeconomic headwinds and restructuring costs. Capital efficiency metrics are strained, with high debt levels and negative profitability, though operating cash flow suggests underlying service demand remains stable. Asset turnover and margin recovery will be critical to improving returns in the medium term.

Balance Sheet And Financial Health

Mobico’s balance sheet shows £244.5 million in cash against £1.47 billion in total debt, indicating leveraged positioning. The absence of dividends aligns with prioritization of liquidity and debt management. While the debt load is substantial, the asset-backed nature of the business (e.g., leased vehicles) provides some collateral support, though refinancing risks persist in a higher-rate environment.

Growth Trends And Dividend Policy

Growth is likely tied to contract renewals and adoption of cleaner technologies, but recent losses complicate near-term expansion. The dividend suspension reflects a conservative approach to capital allocation, with reinvestment focused on operational stabilization. Long-term trends toward public transport decarbonization could present opportunities, but execution remains key.

Valuation And Market Expectations

At a market cap of approximately £172 million, the stock trades at a steep discount to revenue, signaling skepticism around turnaround prospects. The beta of 1.054 suggests moderate correlation with broader market volatility, though sector-specific risks (e.g., regulatory changes, fuel prices) dominate.

Strategic Advantages And Outlook

Mobico’s multinational footprint and diversified service offerings provide some insulation against regional downturns. Strategic advantages include its established contracts and early-mover efforts in green transport, though profitability must improve to sustain investments. The outlook hinges on cost containment and successful integration of its rebranded mobility vision, amid competitive and economic pressures.

Sources

Company filings, London Stock Exchange disclosures

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