investorscraft@gmail.com

Intrinsic ValueMitie Group plc (MTO.L)

Previous Close£167.60
Intrinsic Value
Upside potential
Previous Close
£167.60

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

Mitie Group plc is a leading UK-based strategic outsourcing provider, specializing in integrated facilities management and technical services across diverse sectors. The company operates through eight segments, including Business Services, Technical Services, and Central Government & Defense, delivering security, cleaning, engineering, and decarbonization solutions. Its revenue model is built on long-term contracts with public and private sector clients, ensuring stable cash flows while leveraging technology to enhance service efficiency. Mitie holds a strong position in the UK’s fragmented facilities management market, differentiating itself through sustainability-focused offerings like waste reduction and energy management. The company’s expertise in high-security and regulated environments, such as defense and healthcare, provides a competitive edge. Its expansion into digital workplace solutions and remote asset monitoring reflects a strategic shift toward tech-enabled services, aligning with broader industry trends toward automation and sustainability. Mitie’s diversified client base and focus on government contracts mitigate sector-specific risks, reinforcing its resilience in economic downturns.

Revenue Profitability And Efficiency

Mitie reported revenue of £4.45 billion for FY 2024, with net income of £126.3 million, reflecting a disciplined cost structure and operational efficiency. Diluted EPS stood at 9.07p, supported by steady cash flow generation, as operating cash flow reached £197.7 million. Capital expenditures were modest at £11.5 million, indicating a capital-light model focused on service delivery rather than heavy asset investments.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with a net income margin of approximately 2.8%. Its ability to convert revenue into operating cash flow (4.4% of revenue) underscores efficient working capital management. Mitie’s low capex intensity allows for reinvestment in high-margin services like decarbonization and digital solutions, enhancing long-term profitability.

Balance Sheet And Financial Health

Mitie maintains a solid balance sheet, with £244.9 million in cash and equivalents against £321.5 million in total debt, reflecting a manageable leverage position. The company’s liquidity and moderate debt levels provide flexibility for strategic investments or acquisitions without compromising financial stability.

Growth Trends And Dividend Policy

Growth is driven by demand for outsourced facilities management and sustainability services, particularly in the public sector. Mitie’s dividend of 4p per share signals confidence in cash flow sustainability, though payout ratios remain conservative to prioritize reinvestment in high-growth areas like energy efficiency and technology.

Valuation And Market Expectations

With a market cap of £1.91 billion and a beta of 1.12, Mitie trades with moderate volatility, reflecting its defensive business model. Investors likely price in steady growth from government contracts and ESG-driven services, though margins remain a key focus for valuation upside.

Strategic Advantages And Outlook

Mitie’s strengths lie in its diversified service portfolio, public sector relationships, and focus on sustainability. The shift toward tech-enabled solutions positions it well for long-term growth, though competition in facilities management and macroeconomic pressures on public spending pose risks. The outlook remains positive, supported by structural demand for outsourcing and decarbonization services.

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