investorscraft@gmail.com

Intrinsic ValuePorvair plc (PRV.L)

Previous Close£850.00
Intrinsic Value
Upside potential
Previous Close
£850.00

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

Porvair plc is a specialized filtration and environmental technology company operating in three core segments: Aerospace & Industrial, Laboratory, and Metal Melt Quality. The company designs and manufactures high-performance filtration equipment for critical applications in aerospace, energy, and industrial sectors, while its Laboratory segment focuses on precision instruments and consumables for environmental and bioscience labs. Porvair’s Metal Melt Quality division provides patented ceramic filters for molten metal purification, serving aluminum and iron casting industries. With a strong presence in the UK, US, Europe, and emerging markets, Porvair combines engineering expertise with niche market positioning, catering to industries where filtration precision and reliability are paramount. Its diversified revenue streams and focus on high-value applications reinforce its competitive edge in industrial filtration and laboratory solutions. The company’s innovation-driven approach and global distribution network enhance its ability to capture growth in environmental technology and advanced manufacturing sectors.

Revenue Profitability And Efficiency

Porvair reported revenue of £192.6 million for the fiscal year, with net income of £16.5 million, reflecting steady demand across its segments. The diluted EPS of 36p indicates efficient earnings distribution, while operating cash flow of £21.5 million underscores robust operational performance. Capital expenditures of £4.8 million suggest disciplined reinvestment to support growth without overleveraging.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, supported by its diversified industrial and laboratory segments. With a beta of 0.39, Porvair exhibits lower volatility compared to broader markets, reflecting stable cash flows from its niche filtration solutions. The balance between reinvestment and profitability highlights disciplined capital allocation.

Balance Sheet And Financial Health

Porvair maintains a solid financial position, with £15.8 million in cash and equivalents against £19.6 million in total debt, indicating manageable leverage. The company’s liquidity and moderate debt levels provide flexibility for strategic investments or acquisitions while sustaining dividend payments.

Growth Trends And Dividend Policy

Porvair’s growth is driven by technological advancements in filtration and expanding applications in aerospace and environmental sectors. The company offers a dividend yield of 6.3p per share, reflecting a commitment to shareholder returns while retaining capital for organic expansion and R&D initiatives.

Valuation And Market Expectations

With a market cap of approximately £361.6 million, Porvair trades at a valuation reflective of its steady earnings and niche market positioning. Investors likely value its resilience in industrial markets and potential for incremental growth in high-specification filtration demand.

Strategic Advantages And Outlook

Porvair’s strategic advantages lie in its patented filtration technologies and diversified end-market exposure. The outlook remains positive, supported by trends in environmental regulation, aerospace innovation, and industrial automation, which drive demand for precision filtration solutions.

Sources

Company filings, London Stock Exchange disclosures

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