investorscraft@gmail.com

Intrinsic ValueNinety One Group (N91.L)

Previous Close£252.80
Intrinsic Value
Upside potential
Previous Close
£252.80

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

Ninety One Group is an independent global asset manager with a diversified client base that includes private and public sector pension funds, sovereign wealth funds, insurers, and wealth managers. The firm specializes in active investment strategies across public and private equity, debt, and multi-asset solutions, with a strong focus on emerging markets, particularly South Africa. Its expertise in navigating complex economic environments, such as the post-pandemic recovery, positions it as a trusted partner for institutional and retail investors seeking long-term growth. The company’s global footprint, spanning Africa, the Americas, Asia-Pacific, and Europe, enhances its ability to source opportunities and manage risk across diverse geographies. Ninety One differentiates itself through deep local market knowledge, particularly in South Africa, combined with a disciplined investment approach that emphasizes sustainability and responsible investing. This dual focus on performance and principles strengthens its competitive edge in an increasingly ESG-conscious asset management industry.

Revenue Profitability And Efficiency

In FY 2024, Ninety One reported revenue of 588.5 million GBp, with net income of 163.9 million GBp, reflecting a net margin of approximately 27.9%. The firm’s operating cash flow stood at 171.8 million GBp, supported by efficient cost management and stable fee income from its asset management services. Capital expenditures were minimal at -2.5 million GBp, indicating a capital-light business model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.18 GBp demonstrates its ability to generate earnings despite macroeconomic headwinds. With a strong operating cash flow-to-revenue ratio of 29.2%, Ninety One exhibits robust capital efficiency, reinvesting selectively to sustain growth while maintaining profitability. Its focus on high-margin asset management services enhances earnings stability.

Balance Sheet And Financial Health

Ninety One maintains a solid balance sheet, with cash and equivalents of 375.3 million GBp against total debt of 94.7 million GBp, reflecting a conservative leverage profile. The firm’s liquidity position is strong, providing flexibility to navigate market volatility and pursue strategic opportunities without overreliance on external financing.

Growth Trends And Dividend Policy

The company has demonstrated resilience in a challenging macroeconomic environment, with a dividend per share of 11.8 GBp, underscoring its commitment to shareholder returns. Growth is driven by its emerging markets focus and expansion in sustainable investing, though performance remains tied to broader market conditions and investor sentiment.

Valuation And Market Expectations

With a market capitalization of approximately 1.38 billion GBp and a beta of 0.696, Ninety One is viewed as a relatively stable player in the asset management sector. The market appears to price in moderate growth expectations, reflecting both its niche expertise and the cyclical nature of fee-based revenue models.

Strategic Advantages And Outlook

Ninety One’s strategic advantages lie in its emerging markets specialization, ESG integration, and global distribution network. The outlook remains cautiously optimistic, with growth contingent on sustained investor interest in active management and emerging market assets. However, fee pressure and competitive dynamics pose ongoing challenges.

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