investorscraft@gmail.com

Intrinsic ValueQUIZ plc (QUIZ.L)

Previous Close£0.60
Intrinsic Value
Upside potential
Previous Close
£0.60

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

QUIZ plc operates in the competitive fast-fashion retail sector, specializing in occasion wear and dressy casual wear targeting young women aged 16 to 35. The company generates revenue through a multi-channel strategy, including standalone stores, concessions, e-commerce platforms, and wholesale partnerships across the UK, Ireland, and internationally. Its product mix focuses on trendy, affordable fashion, positioning QUIZ as a value-driven alternative to premium brands while competing with fast-fashion giants. The brand maintains a niche presence with a focus on evening and event wear, differentiating itself through style and accessibility. Despite challenges in the retail sector, QUIZ leverages its omni-channel approach to reach diverse customer segments, though its international footprint remains limited compared to larger competitors. The company’s market position is bolstered by its franchise and wholesale partnerships, which extend its reach into 19 countries, though its primary revenue driver remains the UK market.

Revenue Profitability And Efficiency

QUIZ reported revenue of £81.96 million for the fiscal year, reflecting its mid-scale presence in the apparel retail sector. However, the company posted a net loss of £6.28 million, indicating profitability challenges amid rising costs and competitive pressures. Operating cash flow was negative at £0.77 million, while capital expenditures totaled £4.56 million, suggesting ongoing investments in store operations and digital channels despite financial strain.

Earnings Power And Capital Efficiency

The diluted EPS of -5.05p underscores QUIZ’s earnings challenges, with negative profitability impacting shareholder returns. Capital efficiency appears constrained, as the company’s cash flow from operations failed to cover capital expenditures, reflecting tighter liquidity and reliance on external funding to sustain growth initiatives and operational needs.

Balance Sheet And Financial Health

QUIZ’s balance sheet shows limited liquidity, with cash and equivalents of £0.28 million against total debt of £12.19 million, indicating a leveraged position. The negative operating cash flow and high debt levels raise concerns about financial flexibility, particularly in a volatile retail environment where working capital demands are significant.

Growth Trends And Dividend Policy

Growth trends remain muted, with no dividend payments reflecting the company’s focus on preserving capital. The lack of dividend payouts aligns with its current loss-making status, though the franchise and wholesale expansion could provide future revenue streams if execution improves. The retail sector’s cyclicality adds uncertainty to near-term recovery prospects.

Valuation And Market Expectations

With a market cap of approximately £8.88 million, QUIZ trades at a discount, reflecting investor skepticism about its turnaround potential. The high beta of 1.608 indicates significant volatility, likely tied to its small-cap status and exposure to discretionary consumer spending, which remains sensitive to economic conditions.

Strategic Advantages And Outlook

QUIZ’s strategic focus on occasion wear provides a differentiated niche, but its reliance on the UK market and thin margins pose risks. The company’s ability to stabilize profitability through cost controls and e-commerce growth will be critical. The outlook remains cautious, with sector headwinds and competitive pressures likely to persist in the near term.

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