investorscraft@gmail.com

Intrinsic ValueProvident Financial plc (PFG.L)

Previous Close£225.00
Intrinsic Value
Upside potential
Previous Close
£225.00

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

Provident Financial plc operates in the UK and Ireland’s non-standard lending market, serving customers who may not qualify for traditional credit products. The company’s core segments, Vanquis Bank and Moneybarn, specialize in credit cards, unsecured personal loans, and vehicle finance, targeting underserved demographics. With a 142-year legacy, Provident has built a niche in subprime lending, leveraging its deep market understanding to maintain a competitive edge. The firm’s focus on high-margin, high-risk lending positions it as a key player in alternative financial services, though regulatory scrutiny remains a persistent challenge. Its diversified product suite, spanning credit cards and auto finance, mitigates concentration risk while catering to 1.6 million customers. Despite sector headwinds, Provident’s established brand and localized underwriting expertise reinforce its resilience in a fragmented market.

Revenue Profitability And Efficiency

In FY2022, Provident reported revenue of £480.7 million (GBp) and net income of £77.4 million (GBp), reflecting a diluted EPS of 0.31 (GBp). Operating cash flow was negative (£204.9 million), partly due to elevated capital expenditures (£32.8 million). The firm’s profitability metrics indicate operational leverage in its lending segments, though cash flow volatility underscores the cyclical nature of subprime credit.

Earnings Power And Capital Efficiency

Provident’s earnings are driven by interest income from its loan portfolio, with Vanquis Bank and Moneybarn contributing to diversified streams. The negative operating cash flow suggests aggressive loan book expansion or provisioning, while a beta of 1.5 highlights earnings sensitivity to economic cycles. Capital efficiency is tempered by regulatory capital requirements inherent to high-risk lending.

Balance Sheet And Financial Health

The company held £464.9 million (GBp) in cash against £864.7 million (GBp) of total debt, indicating moderate leverage. Liquidity appears manageable, but debt levels warrant monitoring given the cash flow deficit. The balance sheet reflects a typical non-bank lender structure, with assets skewed toward receivables and funding reliant on borrowings.

Growth Trends And Dividend Policy

Provident’s growth is tied to UK credit demand, with its 1.6 million customer base offering scalability. The dividend of 0.17 (GBp) per share signals a commitment to shareholder returns, though payout sustainability depends on stabilizing cash flows. The firm’s niche focus limits top-line expansion but supports steady margins in its core markets.

Valuation And Market Expectations

At a market cap of £571.2 million (GBp), the stock trades at a P/E reflective of subprime lenders’ risk-reward profile. The elevated beta suggests market expectations of volatility, likely pricing in regulatory and macroeconomic risks specific to non-standard lending.

Strategic Advantages And Outlook

Provident’s longevity and specialized underwriting provide a moat in subprime lending, but regulatory compliance and economic downturns pose risks. Strategic focus on digital transformation and risk-adjusted pricing could enhance resilience. The outlook remains cautious, balancing niche profitability against sector-wide challenges.

Sources

Company filings, London Stock Exchange data

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