investorscraft@gmail.com

Intrinsic ValueNext 15 Group plc (NFG.L)

Previous Close£350.50
Intrinsic Value
Upside potential
Previous Close
£350.50

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

Next 15 Group plc operates as a diversified communications and consultancy services provider, specializing in data-driven insights, digital marketing, customer engagement, and business transformation. The company serves a global clientele across the UK, Europe, Africa, the US, and Asia Pacific through a portfolio of well-known brands such as M Booth, Savanta, and Brandwidth. Positioned in the competitive advertising and communications sector, Next 15 differentiates itself through integrated solutions that combine creative, analytical, and technological expertise. Its multi-brand strategy allows it to cater to niche markets while maintaining a cohesive service offering, reinforcing its reputation as a trusted partner for businesses undergoing digital and strategic evolution. The firm’s focus on innovation and scalability positions it favorably in an industry increasingly reliant on data and digital transformation.

Revenue Profitability And Efficiency

Next 15 reported revenue of £729.8 million (GBp) for the period, with net income of £39.5 million (GBp), reflecting a margin of approximately 5.4%. Operating cash flow stood at £69.4 million (GBp), indicating solid cash generation, while capital expenditures were modest at £7.2 million (GBp). The company’s ability to convert revenue into operating cash flow suggests efficient working capital management.

Earnings Power And Capital Efficiency

Diluted EPS of 0.38 GBp underscores the company’s earnings capability, supported by its diversified service offerings. The firm’s operating cash flow coverage of capital expenditures and debt obligations highlights prudent capital allocation. With a beta of 1.185, Next 15 exhibits moderate market sensitivity, balancing growth potential with operational stability.

Balance Sheet And Financial Health

Next 15 maintains a robust liquidity position, with cash and equivalents of £89.4 million (GBp) against total debt of £151 million (GBp). The manageable debt level, coupled with strong operating cash flow, suggests a healthy balance sheet. The company’s financial structure supports both ongoing operations and strategic investments.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by its multi-brand strategy and global footprint. A dividend per share of 15 GBp reflects a commitment to shareholder returns, though the payout ratio remains sustainable given current earnings and cash flow levels. Future growth may hinge on further digital and geographic expansion.

Valuation And Market Expectations

With a market capitalization of approximately £270 million (GBp), Next 15 trades at a valuation reflective of its mid-tier position in the communications sector. Investors likely price in expectations of continued organic growth and margin stability, given the company’s diversified revenue streams and operational efficiency.

Strategic Advantages And Outlook

Next 15’s strategic advantage lies in its integrated service model and strong brand portfolio, enabling cross-selling and client retention. The outlook remains positive, driven by demand for data-driven marketing and digital transformation services. However, competitive pressures and macroeconomic volatility could pose challenges to sustained growth.

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