investorscraft@gmail.com

Intrinsic ValueMarks and Spencer Group plc (MKS.L)

Previous Close£366.10
Intrinsic Value
Upside potential
Previous Close
£366.10

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

Marks and Spencer Group plc is a leading UK-based retailer operating in the competitive department store sector, with a diversified portfolio spanning clothing, home goods, and food products. The company’s revenue model is anchored in both physical retail—through its 1,487 global stores—and e-commerce, supported by its online platform and partnership with Ocado for grocery delivery. Its UK Clothing & Home and UK Food segments are core drivers, offering premium-quality products with a focus on sustainability and ethical sourcing. Internationally, M&S leverages franchising to expand its footprint while mitigating capital risks. The company’s market position is strengthened by its strong brand heritage, customer loyalty, and vertically integrated supply chain, though it faces stiff competition from discount retailers and online giants. Strategic initiatives, such as digital transformation and store rationalization, aim to enhance efficiency and profitability in a challenging retail environment.

Revenue Profitability And Efficiency

Marks and Spencer reported revenue of £13.04 billion for FY 2024, reflecting steady demand across its segments. Net income stood at £431.2 million, with diluted EPS of 21p, indicating improved profitability. Operating cash flow of £1.30 billion underscores robust operational performance, while capital expenditures of £359.5 million highlight ongoing investments in store modernization and digital capabilities. The company’s ability to generate cash supports its strategic initiatives and debt management.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to sustain profitability despite sector headwinds, with a focus on margin improvement through cost control and supply chain optimization. Capital efficiency is supported by disciplined investments, particularly in high-return areas like e-commerce and food retail. The partnership with Ocado further enhances its grocery delivery capabilities, positioning M&S for long-term growth in online food sales.

Balance Sheet And Financial Health

M&S maintains a solid balance sheet with £1.02 billion in cash and equivalents, providing liquidity for operations and debt servicing. Total debt of £3.13 billion is manageable given the company’s cash flow generation. The balance sheet reflects a prudent approach to leverage, with sufficient flexibility to navigate cyclical downturns and invest in growth opportunities.

Growth Trends And Dividend Policy

Growth trends are mixed, with strength in food retail offsetting softer demand in clothing. The company’s dividend policy remains conservative, with a dividend per share of 3p, reflecting a focus on reinvesting cash flows into strategic initiatives. International expansion and digital transformation are key growth drivers, though macroeconomic uncertainty poses risks to near-term performance.

Valuation And Market Expectations

With a market cap of £7.59 billion and a beta of 1.415, M&S is viewed as a moderately volatile stock within the consumer cyclical sector. Valuation metrics suggest the market anticipates gradual recovery, with upside potential tied to successful execution of its turnaround strategy. Investor sentiment is cautiously optimistic, balancing the company’s strong brand against sector challenges.

Strategic Advantages And Outlook

M&S benefits from a trusted brand, diversified revenue streams, and a growing online presence. The outlook hinges on its ability to adapt to changing consumer preferences, with a focus on sustainability and digital engagement. While competitive pressures persist, the company’s strategic investments position it to capitalize on long-term trends in retail, provided it maintains operational discipline and cost efficiency.

Sources

Company filings, London Stock Exchange data

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