investorscraft@gmail.com

Intrinsic ValueMattioli Woods plc (MTW.L)

Previous Close£801.00
Intrinsic Value
Upside potential
Previous Close
£801.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mattioli Woods plc is a UK-based wealth management and employee benefits provider, specializing in tailored financial solutions for high-net-worth individuals, professionals, and businesses. The company operates across four key segments: Pension Consultancy and Administration, Investment and Asset Management, Property Management, and Employee Benefits. Its services include self-invested personal pensions (SIPPs), small self-administered schemes (SSASs), alternative investments, and workplace benefits, catering to a niche clientele of controlling directors, owner-managed businesses, and retirees. The firm differentiates itself through a consultative approach, offering bespoke pension and wealth management strategies. With a strong foothold in the UK’s competitive financial services sector, Mattioli Woods leverages its expertise in regulatory-compliant pension structures and tax-efficient planning to maintain a defensible market position. The company’s focus on high-touch client relationships and diversified service offerings supports recurring revenue streams while mitigating dependency on any single product line.

Revenue Profitability And Efficiency

In FY 2023, Mattioli Woods reported revenue of £111.2 million, with net income of £7.7 million, reflecting a net margin of approximately 6.9%. Operating cash flow stood at £23.8 million, underscoring solid cash generation capabilities. Capital expenditures were modest at £1.95 million, indicating efficient reinvestment relative to operational scale.

Earnings Power And Capital Efficiency

Diluted EPS of 15p demonstrates the company’s ability to translate top-line growth into shareholder returns. The firm’s capital-light model, evidenced by low debt (£3.4 million) and high cash reserves (£45.1 million), supports sustainable earnings without excessive leverage.

Balance Sheet And Financial Health

Mattioli Woods maintains a robust balance sheet, with cash and equivalents covering 13.4x total debt. The negligible debt-to-equity ratio and £45.1 million liquidity position provide ample flexibility for strategic initiatives or acquisitions.

Growth Trends And Dividend Policy

The company paid a dividend of 27p per share, signaling confidence in cash flow stability. While growth metrics are not explicitly provided, the firm’s recurring revenue model and focus on high-margin advisory services suggest resilience in varying market conditions.

Valuation And Market Expectations

At a market cap of £430.7 million, the stock trades at a P/E of ~56x (based on diluted EPS), reflecting premium pricing for its niche expertise. The beta of 0.743 indicates lower volatility relative to the broader market.

Strategic Advantages And Outlook

Mattioli Woods benefits from regulatory tailwinds in UK pension reforms and demand for tax-efficient wealth solutions. Its integrated service suite and client-centric approach position it well for steady, if not explosive, growth in a mature market.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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