investorscraft@gmail.com

Intrinsic ValueQinetiQ Group plc (QQ.L)

Previous Close£501.50
Intrinsic Value
Upside potential
Previous Close
£501.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

QinetiQ Group plc is a science and engineering firm specializing in defense, security, and infrastructure markets, operating across the UK, US, Australia, and Europe. The company’s revenue model is built on two segments: EMEA Services, which focuses on testing, evaluation, and training, and Global Products, which delivers advanced technologies like AI, robotics, and secure communications. Serving defense, aerospace, energy, and government sectors, QinetiQ leverages its expertise in high-tech solutions to maintain a competitive edge. Its market position is reinforced by a diversified portfolio, including cyber resilience, autonomous systems, and maritime platform design, catering to both public and private clients. The firm’s strong R&D capabilities and long-term contracts with defense agencies provide stability, while its international footprint mitigates regional risks. QinetiQ’s niche in testing and simulation further solidifies its role as a trusted partner in complex, mission-critical environments.

Revenue Profitability And Efficiency

QinetiQ reported revenue of £1.91 billion (GBp) for FY 2024, with net income of £139.6 million, reflecting a steady operational performance. The company generated £243.1 million in operating cash flow, demonstrating efficient cash conversion. Capital expenditures of £85.4 million indicate disciplined reinvestment, aligning with its growth strategy in high-margin segments like cyber and autonomous systems.

Earnings Power And Capital Efficiency

Diluted EPS stood at 24p, supported by robust margins in its Global Products segment. The firm’s capital efficiency is evident in its ability to sustain profitability while funding R&D and international expansion. Operating cash flow coverage of debt and dividends underscores its ability to balance growth and shareholder returns.

Balance Sheet And Financial Health

QinetiQ maintains a solid balance sheet with £231 million in cash and equivalents against £391.8 million in total debt, reflecting moderate leverage. The liquidity position is adequate to meet short-term obligations, while debt levels remain manageable, supported by consistent cash generation.

Growth Trends And Dividend Policy

The company has demonstrated resilience in defense spending cycles, with growth driven by demand for advanced technologies. A dividend of 8.45p per share signals confidence in sustained cash flows, though payout ratios remain conservative to prioritize reinvestment in high-growth areas like AI and robotics.

Valuation And Market Expectations

With a market cap of £2.56 billion and a beta of 0.45, QinetiQ is viewed as a lower-risk play in the defense sector. The valuation reflects expectations of steady growth, supported by long-term contracts and technological differentiation.

Strategic Advantages And Outlook

QinetiQ’s strategic advantages lie in its niche expertise, government partnerships, and global diversification. The outlook remains positive, driven by increasing defense budgets and demand for innovative solutions, though geopolitical risks and R&D costs warrant monitoring.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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