investorscraft@gmail.com

Intrinsic ValueMears Group plc (MER.L)

Previous Close£367.50
Intrinsic Value
Upside potential
Previous Close
£367.50

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

Mears Group plc operates as a leading UK-based provider of outsourced services, specializing in housing maintenance, facilities management, and affordable housing solutions. The company serves both public and private sectors, offering a diversified portfolio that includes rapid-response repairs, planned maintenance, and housing management services. Its core revenue model is built on long-term contracts with local authorities and government departments, ensuring stable cash flows and recurring income. Mears has established a strong market position in the UK's social housing sector, leveraging its expertise in maintenance and regeneration to address the growing demand for affordable housing and public infrastructure upkeep. The company's integrated service offerings, from gas repairs to capital works, provide a competitive edge in a fragmented market. With a focus on sustainability and energy efficiency, Mears aligns with broader governmental priorities, further solidifying its role as a trusted partner in public sector outsourcing.

Revenue Profitability And Efficiency

Mears reported revenue of £1.13 billion, reflecting its scale in the UK outsourcing market. Net income stood at £46.5 million, with a diluted EPS of 51p, indicating steady profitability. Operating cash flow of £119.6 million underscores efficient working capital management, while capital expenditures of £31.3 million suggest disciplined reinvestment in service capabilities.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, supported by long-term contracts and a diversified service portfolio. Operating cash flow coverage of net income highlights strong capital efficiency, with free cash flow generation enabling debt reduction and shareholder returns.

Balance Sheet And Financial Health

Mears maintains a balanced financial position, with £91.4 million in cash and equivalents against £297.5 million in total debt. The manageable leverage and healthy liquidity position provide flexibility for strategic investments and dividend commitments.

Growth Trends And Dividend Policy

Growth is driven by UK housing demand and public sector outsourcing trends. The company pays a dividend of 16p per share, reflecting a commitment to returning capital while retaining funds for organic expansion and contract wins.

Valuation And Market Expectations

With a market cap of £340 million and a beta of 0.78, Mears is viewed as a stable player in the cyclical consumer sector. The valuation reflects expectations of steady growth in public sector contracts and housing services.

Strategic Advantages And Outlook

Mears benefits from its entrenched position in UK social housing and government partnerships. The outlook remains positive, supported by structural demand for affordable housing and maintenance services, though dependent on public spending trends.

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