investorscraft@gmail.com

Intrinsic ValueWm Morrison Supermarkets PLC (MRW.L)

Previous Close£286.40
Intrinsic Value
Upside potential
Previous Close
£286.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wm Morrison Supermarkets PLC is a leading UK grocery retailer operating under the Morrisons brand, with a vertically integrated supply chain that differentiates it from competitors. The company owns food manufacturing and processing facilities, allowing it to control quality and costs while offering fresh produce, meat, seafood, and bakery items. Morrisons serves customers through 492 supermarkets, 50 convenience stores, and 335 petrol stations, alongside a growing online presence. The UK grocery sector is highly competitive, dominated by discounters and large chains, but Morrisons maintains a strong regional presence, particularly in Northern England. Its focus on fresh food, in-store bakeries, and butchers provides a competitive edge in quality perception. The company also engages in ancillary services like insurance, property partnerships, and pharmaceutical licensing, diversifying revenue streams beyond core retail operations.

Revenue Profitability And Efficiency

Morrisons reported revenue of £17.6 billion for FY2021, reflecting its scale in the UK grocery market. Net income stood at £96 million, with diluted EPS of 3.96p, indicating modest profitability amid sector-wide margin pressures. Operating cash flow was £89 million, though significant capital expenditures (£538 million) highlight ongoing investments in stores, supply chain, and digital capabilities. The company’s vertically integrated model supports cost control but requires sustained capital allocation.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by thin operating margins, typical for the low-margin grocery industry. Its capital efficiency is influenced by high capex needs for store maintenance and expansion, as well as supply chain investments. The dividend payout of 152.99p per share suggests a commitment to shareholder returns, though debt levels and competitive pressures may constrain future flexibility.

Balance Sheet And Financial Health

Morrisons’ balance sheet shows £240 million in cash against £3.4 billion in total debt, indicating moderate leverage. The debt load reflects investments in infrastructure and potential liquidity needs, though the company’s stable cash flows from grocery retailing provide a degree of resilience. The sector’s defensive nature supports financial stability, but high competition limits aggressive leverage.

Growth Trends And Dividend Policy

Growth is challenged by the saturated UK grocery market, though online sales and convenience stores offer incremental opportunities. The dividend policy appears robust, with a payout of 152.99p per share, but sustainability depends on maintaining profitability amid inflationary and competitive pressures. Capital expenditures may prioritize efficiency gains over rapid expansion.

Valuation And Market Expectations

The stock’s beta of 0.46 reflects its defensive characteristics, aligning with the grocery sector’s resilience. Market expectations likely focus on margin stability and e-commerce growth, though valuation multiples may be subdued due to sector-wide low profitability. Investor sentiment balances dividend yield against long-term competitive risks.

Strategic Advantages And Outlook

Morrisons’ vertically integrated supply chain and fresh food focus provide strategic differentiation, but the outlook hinges on navigating price competition and shifting consumer preferences. Investments in digital and convenience formats are critical, while debt management and cost control will determine financial flexibility. The company’s regional strength and ancillary services offer stability, but sector consolidation remains a potential risk or opportunity.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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