investorscraft@gmail.com

Intrinsic ValueNewmark Security plc (NWT.L)

Previous Close£103.50
Intrinsic Value
Upside potential
Previous Close
£103.50

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

Newmark Security plc operates in the security and protection services sector, specializing in electronic and physical security solutions. The company’s business is divided into two segments: People and Data Management, which focuses on access-control and human capital management systems, and Physical Security Solutions, offering bespoke security products like bullet-resistant doors, cash management systems, and counter-terror solutions. Serving diverse sectors such as healthcare, finance, government, and retail, Newmark leverages a network of installers and integrators across the UK, US, and Europe. Its niche expertise in high-security environments positions it as a trusted provider for critical infrastructure, though it faces competition from larger, diversified security firms. The company’s ability to deliver customized solutions and maintain long-term client relationships underscores its resilience in a fragmented market.

Revenue Profitability And Efficiency

Newmark reported revenue of £22.3 million for FY 2024, with net income of £134,000, reflecting modest profitability. Operating cash flow stood at £3.0 million, indicating reasonable liquidity generation, though capital expenditures of £415,000 suggest ongoing investment in its product portfolio. The diluted EPS of 0.0135p highlights limited earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by its small scale, with diluted EPS of 0.0135p. Operating cash flow of £3.0 million demonstrates some capacity to fund operations, but the £4.9 million total debt load raises questions about capital efficiency, particularly given its modest net income.

Balance Sheet And Financial Health

Newmark’s balance sheet shows £1.1 million in cash against £4.9 million in total debt, indicating a leveraged position. The absence of dividends suggests prioritization of debt management or reinvestment, though the debt-to-equity ratio warrants monitoring given the company’s thin profit margins.

Growth Trends And Dividend Policy

Growth appears stagnant, with no dividend payments and minimal net income. The lack of a dividend policy aligns with its focus on reinvestment or debt reduction, but the absence of clear revenue or earnings growth trends may limit investor appeal.

Valuation And Market Expectations

With a market cap of £7.3 million and a beta of 1.39, Newmark is a small-cap stock with higher volatility. The modest earnings and leveraged balance sheet suggest the market prices it as a niche player with limited upside unless operational improvements materialize.

Strategic Advantages And Outlook

Newmark’s specialization in high-security solutions provides a defensible niche, but its small scale and debt burden pose challenges. Expansion into emerging markets or technological upgrades could drive growth, but execution risks remain high given current financial constraints.

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