investorscraft@gmail.com

Intrinsic ValueNational World Plc (NWOR.L)

Previous Close£22.90
Intrinsic Value
Upside potential
Previous Close
£22.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

National World Plc is a UK-based news publishing company operating in the competitive digital and print media landscape. The company generates revenue primarily through advertising, subscriptions, and content syndication across its portfolio of 139 multimedia publications and websites. Its diversified approach allows it to serve regional and national audiences, leveraging both traditional and digital platforms to maintain relevance in an industry undergoing significant disruption. National World Plc focuses on cost-efficient operations while expanding its digital footprint to offset declining print revenues. The company’s market position is mid-tier, competing against larger publishers like Reach Plc and News UK, but it maintains a niche presence through localized content and agile adaptation to shifting consumer preferences. Its strategy emphasizes monetizing digital audiences while optimizing legacy assets, positioning it as a resilient player in a challenging sector.

Revenue Profitability And Efficiency

National World reported revenue of £96 million for the period, with net income of £3.6 million, reflecting modest profitability in a declining industry. Operating cash flow of £5.5 million suggests reasonable operational efficiency, while minimal capital expenditures (£100,000) indicate a lean cost structure. The company’s ability to sustain positive earnings despite sector headwinds underscores disciplined expense management.

Earnings Power And Capital Efficiency

Diluted EPS of 1.3p highlights limited but stable earnings power, supported by a capital-light model. The company’s low debt levels (£700,000) and healthy cash position (£10.9 million) suggest prudent capital allocation, though reinvestment in digital transformation remains critical to long-term growth.

Balance Sheet And Financial Health

National World’s balance sheet is robust, with cash reserves significantly outweighing total debt. The negligible leverage ratio indicates low financial risk, providing flexibility to navigate industry volatility. Working capital appears sufficient to support near-term obligations without reliance on external financing.

Growth Trends And Dividend Policy

The company’s growth prospects are constrained by industry-wide declines in print media, though digital initiatives may offset some pressures. A dividend of 1p per share signals a commitment to shareholder returns, albeit with limited yield given the stock’s valuation. Future growth will likely depend on successful digital monetization and potential acquisitions.

Valuation And Market Expectations

With a market cap of approximately £61.3 million, National World trades at a modest multiple relative to earnings, reflecting skepticism about long-term growth in traditional publishing. The beta of 0.84 suggests lower volatility than the broader market, aligning with its stable but slow-growth profile.

Strategic Advantages And Outlook

National World’s strategic focus on cost control and digital transition provides a foundation for stability, though scalability remains a challenge. Its regional content differentiation offers a defensible niche, but sustained success will require accelerated digital adoption and potential consolidation opportunities in a fragmented market.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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