investorscraft@gmail.com

Intrinsic ValueMcColl's Retail Group plc (MCLS.L)

Previous Close£1.68
Intrinsic Value
Upside potential
Previous Close
£1.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

McColl's Retail Group plc is a UK-based neighbourhood retailer operating in the competitive grocery and convenience store sector. The company's core revenue model revolves around its extensive network of 1,265 stores, comprising 1,093 McColl's-branded convenience stores and 172 Martin's-branded newsagents. These outlets provide essential goods such as groceries, fresh produce, ready meals, tobacco, and general merchandise, alongside value-added services like post office and ATM facilities. McColl's focuses on serving local communities with a strong emphasis on convenience, positioning itself as a trusted neighbourhood retailer. The company operates in the consumer defensive sector, which provides resilience against economic downturns due to the essential nature of its offerings. However, it faces intense competition from larger supermarket chains and discount retailers, which limits its pricing power. McColl's differentiates itself through its localized store footprint and service-oriented approach, though its market share remains modest compared to industry leaders. The company's reliance on traditional retail formats and limited digital presence may pose challenges in an increasingly omnichannel retail environment.

Revenue Profitability And Efficiency

McColl's reported revenue of £1.26 billion for FY 2020, reflecting its substantial store footprint and steady demand for convenience retail. However, the company recorded a net loss of £2.7 million, indicating margin pressures in a competitive market. Operating cash flow of £49 million suggests reasonable operational efficiency, though capital expenditures of £17.3 million highlight ongoing investment needs to maintain its store network.

Earnings Power And Capital Efficiency

The diluted EPS of -2.31p underscores the company's earnings challenges, likely driven by tight margins and operational costs. With £30.5 million in capital expenditures offset by £49 million in operating cash flow, McColl's demonstrates moderate capital efficiency, though profitability remains a concern given the net loss position.

Balance Sheet And Financial Health

McColl's balance sheet shows £23.2 million in cash against £305 million in total debt, indicating a leveraged position. The debt load may constrain financial flexibility, particularly given the thin operating margins in the convenience retail sector. The absence of dividends aligns with the need to preserve capital in a challenging operating environment.

Growth Trends And Dividend Policy

McColl's has not paid dividends, prioritizing financial stability amid competitive pressures. Growth prospects appear limited by market saturation and the capital-intensive nature of maintaining its store network. The company's performance will likely depend on operational efficiencies rather than significant top-line expansion.

Valuation And Market Expectations

With a market cap of approximately £4.7 million, McColl's trades at a low valuation multiple, reflecting investor skepticism about its profitability and growth potential. The beta of 0.623 suggests lower volatility than the broader market, consistent with its defensive sector positioning.

Strategic Advantages And Outlook

McColl's benefits from its neighbourhood-focused model and essential service offerings, providing stability in uncertain economic conditions. However, the outlook remains cautious due to high competition, debt levels, and margin pressures. Strategic initiatives to enhance efficiency and potentially diversify revenue streams could be critical for long-term sustainability.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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