investorscraft@gmail.com

Intrinsic ValueMoonpig Group PLC (MOON.L)

Previous Close£214.50
Intrinsic Value
Upside potential
Previous Close
£214.50

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

Moonpig Group PLC operates as a leading online retailer of personalized greeting cards and gifts, serving the UK and Netherlands under its Moonpig and Greetz brands. The company leverages a digital-first approach, combining proprietary technology with a vast database of customer preferences to drive repeat purchases and high engagement. Its vertically integrated model allows for efficient production and delivery, ensuring quick turnaround times and customization at scale. Moonpig dominates the online greeting card segment, benefiting from strong brand recognition and a loyal customer base. The company’s mobile app and website serve as primary sales channels, capitalizing on the shift toward e-commerce in the gifting sector. While competition exists from traditional retailers and digital platforms, Moonpig’s focus on personalization and convenience solidifies its market leadership. The business also expands into adjacent gifting categories, enhancing average order value and customer lifetime value.

Revenue Profitability And Efficiency

Moonpig reported revenue of £341.1 million (GBp) for FY 2024, with net income of £34.2 million (GBp), reflecting a net margin of approximately 10%. The company generated £74.6 million (GBp) in operating cash flow, demonstrating strong cash conversion. Capital expenditures were minimal at £0.97 million (GBp), indicating capital-light operations and efficient reinvestment.

Earnings Power And Capital Efficiency

Diluted EPS stood at 9.63p, supported by disciplined cost management and scalable operations. The company’s asset-light model and high repeat customer rate contribute to stable earnings power. Operating cash flow significantly exceeds net income, underscoring robust underlying profitability and working capital efficiency.

Balance Sheet And Financial Health

Moonpig holds £9.6 million (GBp) in cash and equivalents against £134.7 million (GBp) in total debt, reflecting a leveraged but manageable position. The company’s strong cash flow generation supports debt servicing, while low capex requirements reduce financial strain. Liquidity appears adequate for near-term obligations.

Growth Trends And Dividend Policy

Revenue growth is driven by customer retention and expansion into gifting categories. The company pays a dividend of 2p per share, signaling confidence in sustained cash flow. Future growth may hinge on geographic expansion and product diversification, though the core greeting card market remains stable.

Valuation And Market Expectations

With a market cap of £831 million (GBp) and a beta of 1.1, Moonpig trades at a premium reflective of its digital growth potential. Investors likely price in continued market share gains and margin stability, though cyclical sensitivity may weigh on multiples during downturns.

Strategic Advantages And Outlook

Moonpig’s proprietary technology, brand strength, and data-driven personalization provide durable competitive advantages. The outlook remains positive, supported by e-commerce tailwinds and operational scalability. Risks include competition and macroeconomic pressures affecting discretionary spending.

Sources

Company filings, London Stock Exchange disclosures

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