investorscraft@gmail.com

Intrinsic ValuePearson plc (PSON.L)

Previous Close£957.40
Intrinsic Value
Upside potential
Previous Close
£957.40

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 is a global leader in educational publishing and digital learning solutions, operating across five key segments: Assessment & Qualifications, Virtual Learning, English Language Learning, Higher Education, and Workforce Skills. The company serves diverse markets, including K-12, higher education, and professional certification, leveraging its strong brand recognition and long-standing expertise in curriculum development. Pearson's revenue model is driven by courseware sales, assessment services, and digital subscriptions, with a growing emphasis on adaptive learning technologies and workforce upskilling. Its Assessment & Qualifications segment, including Pearson VUE and UK GCSE/A-levels, holds a dominant position in certification testing, while its Virtual Learning division supports online education platforms. The company competes in a rapidly digitizing industry, where it differentiates through integrated content, assessment tools, and data analytics. Pearson's international footprint, particularly in the US and UK, provides scale advantages, though it faces pressure from open educational resources and regional competitors. Its shift toward digital and services-led offerings aims to improve recurring revenue streams and reduce reliance on traditional textbook publishing.

Revenue Profitability And Efficiency

Pearson reported revenue of £3.55 billion for the period, with net income of £434 million, reflecting a margin of approximately 12.2%. Operating cash flow stood at £627 million, supported by disciplined cost management and a capital expenditure outlay of just £33 million. The company’s ability to convert revenue into cash underscores its operational efficiency, though its exposure to cyclical education budgets warrants monitoring.

Earnings Power And Capital Efficiency

Diluted EPS of 63p demonstrates Pearson’s earnings resilience, aided by its mix of high-margin assessment services and digital products. The company’s capital-light model, with modest capex relative to cash flow, allows for reinvestment in growth initiatives like workforce skills platforms while maintaining profitability. Its return on invested capital is likely healthy, though precise figures would require segment-level disclosures.

Balance Sheet And Financial Health

Pearson maintains a solid balance sheet, with £543 million in cash and equivalents against £1.47 billion in total debt. The manageable leverage ratio and strong cash generation provide flexibility for strategic investments or shareholder returns. Liquidity appears ample, with no immediate refinancing risks evident from the provided data.

Growth Trends And Dividend Policy

Growth is increasingly driven by digital and workforce-focused offerings, offsetting slower traditional publishing trends. The company pays a dividend of 24p per share, signaling confidence in stable cash flows. Shareholder returns are balanced with reinvestment needs, though dividend coverage remains comfortable given earnings and cash flow levels.

Valuation And Market Expectations

With a market cap of £8.23 billion, Pearson trades at a P/E multiple of approximately 19x, reflecting investor confidence in its digital transition. The low beta (0.35) suggests defensive positioning, likely due to the essential nature of education services. Market expectations appear aligned with steady, rather than explosive, growth in its core markets.

Strategic Advantages And Outlook

Pearson’s strengths lie in its global brand, diversified revenue streams, and shift toward digital and service-oriented models. Challenges include competition from free educational resources and regional players. The outlook is stable, with growth hinging on execution in workforce skills and adaptive learning technologies, supported by a robust balance sheet.

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