investorscraft@gmail.com

Intrinsic ValuePayPoint plc (PAY.L)

Previous Close£533.00
Intrinsic Value
Upside potential
Previous Close
£533.00

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

PayPoint plc operates as a leading provider of integrated payment and retail technology solutions in the UK, serving consumers, SMEs, and convenience retailers across commercial, not-for-profit, and public sectors. The company’s core revenue model is built on transaction-based fees from its diversified offerings, including bill payments, digital banking, eMoney services, and retail solutions like ATM, card payments, and parcel services. Its flagship PayPoint One terminal integrates multiple services, enhancing retailer efficiency and customer convenience. PayPoint holds a strong market position in the UK’s fragmented payments landscape, leveraging its extensive retail network and trusted brand to drive recurring revenue streams. The company’s MultiPay platform further strengthens its digital capabilities, catering to the growing demand for omnichannel payment solutions. With a focus on innovation and strategic partnerships, PayPoint is well-positioned to capitalize on the shift toward cashless transactions and digital financial services.

Revenue Profitability And Efficiency

PayPoint reported revenue of £306.4 million for FY 2024, with net income of £35.7 million, reflecting a net margin of approximately 11.6%. The company generated £53.9 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of £11.1 million indicate disciplined investment in technology and infrastructure to support growth. The diluted EPS of 49p underscores steady earnings power.

Earnings Power And Capital Efficiency

The company’s earnings are supported by high-margin transaction fees and scalable digital solutions. With a beta of 0.41, PayPoint exhibits lower volatility compared to the broader market, suggesting stable cash flows. The operating cash flow-to-revenue ratio of 17.6% highlights efficient capital deployment, while moderate capex reflects a balanced approach to growth and profitability.

Balance Sheet And Financial Health

PayPoint maintains a robust balance sheet with £86.8 million in cash and equivalents, offset by £98.8 million in total debt, resulting in a net debt position of £12.0 million. This conservative leverage profile provides flexibility for strategic investments or acquisitions. The company’s liquidity position is adequate to meet near-term obligations and fund dividend payments.

Growth Trends And Dividend Policy

PayPoint’s growth is driven by digital payment adoption and expansion of its retail services network. The company paid a dividend of 38.6p per share, reflecting a commitment to shareholder returns. While revenue growth has been steady, further diversification into digital solutions could enhance long-term prospects. The dividend payout appears sustainable given current earnings and cash flow levels.

Valuation And Market Expectations

With a market cap of £476.1 million, PayPoint trades at a P/E ratio of approximately 13.3x based on diluted EPS. The modest beta suggests investors view the company as a defensive play in the payments sector. Market expectations likely hinge on PayPoint’s ability to scale digital offerings and maintain its retail network relevance amid industry disruption.

Strategic Advantages And Outlook

PayPoint’s strategic advantages include its entrenched retail partnerships, diversified revenue streams, and focus on digital transformation. The outlook remains positive, supported by the secular shift toward cashless payments and the company’s ability to innovate. However, competition from fintech disruptors and regulatory changes pose potential risks. Execution on digital initiatives will be critical to sustaining long-term 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