investorscraft@gmail.com

Intrinsic ValueQuilter plc (QLT.L)

Previous Close£194.30
Intrinsic Value
Upside potential
Previous Close
£194.30

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

Quilter plc operates as a UK-based financial services firm specializing in advice-led investment solutions and wealth management platforms. The company serves two primary client segments—High Net Worth and Affluent—through a diversified suite of services, including financial planning, discretionary investment management, and platform-based wealth solutions. Its offerings span pensions, mortgages, savings, and protection products, distributed via intermediaries and proprietary networks. Quilter’s integrated model combines advisory expertise with scalable digital platforms, positioning it competitively in the UK’s fragmented wealth management sector. The firm’s focus on advice-driven relationships differentiates it from pure asset managers, fostering sticky client assets and recurring revenue streams. While it faces competition from both traditional wealth managers and digital-first entrants, Quilter’s hybrid approach balances personalization with operational efficiency. Its market position is reinforced by regulatory tailwinds favoring transparent, advice-based models in the post-RDR (Retail Distribution Review) environment.

Revenue Profitability And Efficiency

Quilter reported revenue of £5.42 billion for the period, though net income stood at a loss of £34 million, reflecting margin pressures or one-time costs. Operating cash flow was robust at £4.59 billion, suggesting efficient working capital management. Capital expenditures were minimal (£8 million), indicating a capital-light platform model with scalable infrastructure. The negative EPS (-2.44p) warrants scrutiny into underlying cost drivers or restructuring impacts.

Earnings Power And Capital Efficiency

The firm’s earnings power appears constrained by the reported net loss, but its high operating cash flow underscores revenue quality from recurring fees. Asset-light operations and intermediary-driven distribution likely support capital efficiency, though the diluted EPS suggests reinvestment needs or margin compression. Further analysis of fee structures and cost ratios would clarify normalized earnings potential.

Balance Sheet And Financial Health

Quilter maintains a solid liquidity position with £1.58 billion in cash and equivalents against £275 million in total debt, implying a conservative leverage profile. The balance sheet strength supports dividend commitments (5.9p per share) and strategic flexibility. Low capex requirements reduce financial strain, aligning with its service-oriented model.

Growth Trends And Dividend Policy

Top-line growth is tempered by the net loss, but the dividend yield signals management’s confidence in cash generation. The UK wealth market’s structural growth—driven by aging demographics and pension reforms—could benefit Quilter’s advice-centric model. However, margin recovery and cost discipline are critical to sustaining payouts amid competitive fee pressures.

Valuation And Market Expectations

At a market cap of ~£1.97 billion, the stock trades at a discount to peers, reflecting profitability concerns. The beta of 0.868 suggests lower volatility than the broader market, possibly due to resilient fee-based revenue. Investors likely await clearer earnings stabilization to rerate the stock.

Strategic Advantages And Outlook

Quilter’s hybrid advice-platform model and regulatory compliance provide defensibility, but execution risks persist in scaling profitably. Success hinges on leveraging its intermediary network and optimizing tech-enabled advice delivery. Macro headwinds like market volatility could pressure AUM, but long-term demand for integrated wealth solutions remains supportive.

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