investorscraft@gmail.com

Intrinsic ValueMelrose Industries PLC (MRO.L)

Previous Close£626.00
Intrinsic Value
Upside potential
Previous Close
£626.00

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

Melrose Industries PLC operates across diversified industrial segments, including aerospace, automotive, powder metallurgy, and ergonomic solutions. The company’s aerospace division supplies critical airframe and engine structures, as well as electrical interconnection systems, serving both civil and defense markets. Its automotive segment focuses on driveline technologies, including components for electric vehicles, positioning it strategically amid the shift toward electrification. The powder metallurgy segment provides precision parts for automotive and industrial applications, while its other industrial segment includes ergonomic and hydrogen storage solutions. Melrose’s diversified portfolio allows it to mitigate sector-specific risks while capitalizing on growth in aerospace, automotive electrification, and advanced manufacturing. The company’s market position is reinforced by its engineering expertise and ability to serve high-value industrial applications, though it faces competition from global players in each segment. Its focus on innovation, particularly in electric vehicle components and additive manufacturing, enhances its long-term growth prospects.

Revenue Profitability And Efficiency

Melrose reported revenue of £3.47 billion for the period, reflecting its broad industrial exposure. However, the company posted a net loss of £49 million, with diluted EPS at -3.75p, indicating profitability challenges. Operating cash flow was negative at £121 million, partly due to capital expenditures of £108 million, suggesting reinvestment needs. The financial performance highlights operational pressures, possibly from supply chain disruptions or restructuring costs.

Earnings Power And Capital Efficiency

The negative earnings and cash flow underscore inefficiencies in Melrose’s capital deployment. The company’s aerospace and automotive segments likely require sustained investment, particularly in R&D for EV components and aerospace technologies. While its diversified model provides revenue stability, the current earnings weakness suggests a need for improved cost management or higher-margin product mix.

Balance Sheet And Financial Health

Melrose holds £88 million in cash against total debt of £1.65 billion, indicating a leveraged position. The debt load may constrain financial flexibility, though the company’s diversified revenue streams provide some stability. Investors should monitor debt servicing capabilities, especially if profitability does not recover in the near term.

Growth Trends And Dividend Policy

Despite recent losses, Melrose maintains a dividend of 6p per share, signaling confidence in long-term cash generation. Growth prospects hinge on aerospace recovery and automotive electrification trends. The company’s powder metallurgy and additive manufacturing initiatives could drive future revenue, but near-term execution risks remain.

Valuation And Market Expectations

With a market cap of £5.75 billion and a beta of 1.06, Melrose trades with moderate volatility relative to the market. Investors appear to price in a recovery, given its exposure to cyclical industries. Valuation multiples should be assessed against peers, considering its mixed profitability and growth potential.

Strategic Advantages And Outlook

Melrose’s strengths lie in its diversified industrial portfolio and technological capabilities in aerospace and EV components. However, near-term challenges include debt management and profitability improvement. The long-term outlook depends on execution in high-growth segments, particularly electrification and advanced manufacturing, where it holds competitive expertise.

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