investorscraft@gmail.com

Intrinsic ValuePendragon PLC (PDG.L)

Previous Close£35.55
Intrinsic Value
Upside potential
Previous Close
£35.55

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pendragon PLC operates as a leading automotive retailer in the UK, specializing in the sale of new and used vehicles, including cars, motorbikes, trucks, and vans. The company generates revenue through its diversified segments: Franchised UK Motor, Software, Car Store, and Leasing. Its core operations include aftersales services, parts distribution, and digital solutions like cloud-based dealer management systems. Pendragon’s market position is reinforced by its strong brand portfolio, including Evans Halshaw and Stratstone, and its online marketplace, carstore.com, which enhances its omnichannel retail strategy. The company operates 138 franchise points, leveraging its extensive network to serve both retail and fleet customers. Its Quickco brand further diversifies revenue streams by supplying aftermarket parts and accessories. Pendragon’s integration of digital tools, such as Licence Link, positions it as a modern player in the evolving automotive retail sector, where convenience and digital engagement are increasingly critical.

Revenue Profitability And Efficiency

Pendragon reported revenue of £226.2 million, with a net income of £379.4 million, reflecting strong profitability. The diluted EPS stood at 0.54 GBp, indicating efficient earnings distribution. Operating cash flow was robust at £446.8 million, though capital expenditures of £-371.1 million suggest significant reinvestment in operations. The company’s ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

The company’s net income of £379.4 million highlights its earnings power, supported by diversified revenue streams. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. The absence of dividends suggests a focus on reinvesting earnings to sustain growth and operational scalability.

Balance Sheet And Financial Health

Pendragon maintains a solid balance sheet with £47.4 million in cash and equivalents, against total debt of £94.2 million. The debt level appears manageable given its cash flow generation. The company’s financial health is further supported by its market capitalization of £619.4 million, reflecting investor confidence in its stability.

Growth Trends And Dividend Policy

Pendragon’s growth is driven by its omnichannel strategy and expansion in digital solutions. The company does not currently pay dividends, opting instead to reinvest in growth initiatives. This aligns with its focus on scaling operations and enhancing market share in the competitive automotive retail sector.

Valuation And Market Expectations

With a market cap of £619.4 million and a beta of 0.347, Pendragon is viewed as a relatively stable investment within the cyclical automotive sector. The lack of dividends may deter income-focused investors, but its growth potential and operational efficiency could appeal to those seeking capital appreciation.

Strategic Advantages And Outlook

Pendragon’s strategic advantages include its strong brand portfolio, extensive franchise network, and digital integration. The outlook remains positive, supported by its ability to adapt to industry trends like online vehicle sales and fleet management services. Continued focus on operational efficiency and reinvestment should sustain its competitive position.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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