investorscraft@gmail.com

Intrinsic ValueMony Group PLC (MONY.L)

Previous Close£186.60
Intrinsic Value
Upside potential
Previous Close
£186.60

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

Moneysupermarket.com Group PLC operates as a leading UK-based price comparison platform, serving consumers across insurance, money, home services, and travel segments. The company leverages its flagship brands—MoneySuperMarket, TravelSupermarket, and MoneySavingExpert—to provide digital tools that help users optimize household spending. Its B2B arm, Decision Tech, extends its technology to third-party brands, while Quidco and icelolly.com diversify revenue streams through cashback and holiday deals. Positioned in the competitive Internet Content & Information sector, the company differentiates itself through brand trust, multi-channel accessibility, and data-driven personalization. Its market leadership is reinforced by a strong digital presence, strategic partnerships, and a focus on consumer savings, making it a key player in the UK’s fintech and comparison landscape.

Revenue Profitability And Efficiency

In its latest fiscal year, Moneysupermarket.com reported revenue of £439.2 million (GBp) and net income of £80.6 million (GBp), reflecting a robust margin. Operating cash flow stood at £115.6 million (GBp), with modest capital expenditures of £8 million (GBp), indicating efficient cash generation. The diluted EPS of 15p underscores steady profitability, supported by a scalable digital model and cost discipline.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, highlighting strong working capital management. Capital efficiency is evident in its low capex-to-revenue ratio, allowing for consistent free cash flow generation. The business model’s asset-light nature further enhances returns on invested capital.

Balance Sheet And Financial Health

Moneysupermarket.com maintains a conservative balance sheet, with £22.4 million (GBp) in cash and equivalents against £35 million (GBp) in total debt, reflecting manageable leverage. The liquidity position is adequate, supported by predictable cash flows. The absence of significant debt maturities near-term reduces refinancing risks.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by digital adoption and cross-selling across segments. The company’s dividend policy is shareholder-friendly, with a dividend per share of 13p, aligning with its cash flow stability. Future growth may hinge on expanding product verticals and leveraging data analytics for personalized offerings.

Valuation And Market Expectations

With a market cap of £1.14 billion (GBp) and a beta of 0.82, the stock exhibits lower volatility relative to the market. The valuation reflects expectations of moderate growth, with investors likely pricing in sustained demand for comparison tools amid economic uncertainty.

Strategic Advantages And Outlook

Moneysupermarket.com’s strategic advantages include brand recognition, a diversified revenue base, and technological agility. The outlook remains positive, with opportunities in fintech integration and potential market share gains. Risks include regulatory changes and competition, but the company’s adaptability positions it well for long-term resilience.

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