investorscraft@gmail.com

Intrinsic ValuePearson plc (PES.DE)

Previous Close11.04
Intrinsic Value
Upside potential
Previous Close
11.04

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

Pearson plc operates as a global leader in educational publishing and digital learning solutions, serving diverse markets across the UK, US, Canada, and Asia Pacific. The company’s revenue model is anchored in five key segments: Assessment & Qualifications, Virtual Learning, English Language Learning, Higher Education, and Workforce Skills. These segments leverage Pearson’s extensive content library, assessment technologies, and digital platforms to deliver scalable learning solutions. Pearson’s Assessment & Qualifications segment, including Pearson VUE and international academic certifications, holds a strong competitive position in high-stakes testing. The Virtual Learning and Higher Education segments capitalize on the shift toward digital courseware and online program management, while Workforce Skills addresses growing demand for vocational and professional certification programs. The company’s English Language Learning division benefits from global demand for language proficiency testing and training. Pearson’s market position is reinforced by its long-standing brand equity, strategic partnerships, and investments in adaptive learning technologies, positioning it as a key player in the evolving education sector.

Revenue Profitability And Efficiency

Pearson reported revenue of €3.55 billion for the period, with net income of €434 million, reflecting a net margin of approximately 12.2%. The company generated €627 million in operating cash flow, demonstrating robust cash conversion. Capital expenditures were modest at €33 million, indicating efficient reinvestment relative to revenue. Diluted EPS stood at €0.63, supported by disciplined cost management and scalable digital offerings.

Earnings Power And Capital Efficiency

Pearson’s earnings power is underpinned by recurring revenue streams from assessments, subscriptions, and institutional contracts. The company’s capital efficiency is evident in its ability to maintain profitability while transitioning to digital-first models. Operating cash flow coverage of net income at 1.4x highlights strong underlying earnings quality, though total debt of €1.53 billion warrants monitoring given the capital-intensive nature of content development.

Balance Sheet And Financial Health

Pearson’s balance sheet shows €543 million in cash and equivalents against total debt of €1.53 billion, resulting in a net debt position of €987 million. The company’s leverage appears manageable, supported by stable cash flows. Liquidity is adequate, with no immediate refinancing risks evident. The capital structure reflects a balance between growth investments and shareholder returns.

Growth Trends And Dividend Policy

Pearson’s growth is driven by digital adoption in education, particularly in virtual learning and workforce upskilling. The company paid a dividend of €0.28 per share, aligning with its commitment to returning capital to shareholders. Future growth may hinge on expanding higher-margin digital services and penetrating emerging markets, though macroeconomic pressures in education budgets could pose headwinds.

Valuation And Market Expectations

With a market cap of €9.93 billion, Pearson trades at a P/E multiple of approximately 22.9x based on diluted EPS. The low beta of 0.352 suggests defensive positioning, reflecting the stability of its education-focused business. Investors likely anticipate steady growth from digital transformation, though valuation multiples may be constrained by sector-wide funding challenges.

Strategic Advantages And Outlook

Pearson’s strategic advantages include its global brand, diversified revenue streams, and investments in digital learning platforms. The outlook remains cautiously optimistic, with growth opportunities in online education and workforce training offset by competitive and regulatory risks. Execution on cost optimization and innovation will be critical to sustaining margins in a rapidly evolving industry.

Sources

Company filings, Bloomberg

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