investorscraft@gmail.com

Intrinsic ValueNon-Standard Finance plc (NSF.L)

Previous Close£0.04
Intrinsic Value
Upside potential
Previous Close
£0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Non-Standard Finance plc operates in the UK's unsecured credit market, specializing in home credit and guarantor loans. The company serves subprime borrowers who may not qualify for traditional bank financing, leveraging a branch-based model with 75 locations. Its revenue is primarily driven by interest income from short-term, high-cost loans, positioning it in a niche but competitive segment of the financial services sector. Regulatory scrutiny and economic sensitivity weigh on the industry, but NSF.L maintains a foothold through localized underwriting and repeat customer relationships. The guarantor loan segment adds diversification, though reliance on non-standard credit exposes the firm to higher default risks during downturns. Market positioning remains challenged by larger competitors and digital disruptors, requiring ongoing adaptation to sustain its regional presence.

Revenue Profitability And Efficiency

The company reported revenue of £69.5 million for FY2022, overshadowed by a net loss of £85.4 million, reflecting operational challenges and credit risk costs. Positive operating cash flow of £17.9 million suggests core lending activities generate liquidity, but capital expenditures of £1.4 million indicate limited reinvestment. The absence of diluted EPS underscores profitability pressures.

Earnings Power And Capital Efficiency

Negative earnings and a high debt burden (£262.5 million) constrain capital efficiency. The dividend payout of 8.7p per share appears unsustainable given losses, likely supported by balance sheet reserves rather than recurring earnings power. Loan book performance and cost controls are critical to improving returns.

Balance Sheet And Financial Health

With £32.8 million in cash against £262.5 million total debt, leverage is elevated. The debt-to-equity structure suggests reliance on external financing, though liquidity from operations provides some buffer. Asset quality and regulatory capital ratios would be key to assess solvency, but data is unavailable.

Growth Trends And Dividend Policy

The dividend signals management’s commitment to shareholders despite losses, but growth prospects are muted by sector headwinds. Revenue trends depend on loan volume stability and credit pricing, both sensitive to UK economic conditions. Strategic pivots may be necessary to offset structural pressures.

Valuation And Market Expectations

A market cap of £2.7 million (post-conversion from GBp) implies severe skepticism about recovery prospects. The 1.33 beta reflects high volatility tied to economic cycles. Investors likely price in continued challenges from regulation and competition.

Strategic Advantages And Outlook

Localized underwriting and branch networks offer differentiation, but digital transformation and risk management are critical for survival. The outlook remains cautious, hinging on operational restructuring and potential consolidation in the fragmented subprime lending space.

Sources

Company description, financials from disclosed ticker data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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