investorscraft@gmail.com

Intrinsic ValueRathbones Group Plc (RAT.L)

Previous Close£2,205.00
Intrinsic Value
Upside potential
Previous Close
£2,205.00

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

Rathbones Group Plc is a UK-based wealth management firm with a heritage dating back to 1742, specializing in bespoke investment solutions for private clients, charities, and trustees. The company operates through two core segments: Investment Management, offering discretionary and advisory services, and Funds, providing unit trust management. Its integrated services include financial planning, tax advisory, and banking, positioning it as a comprehensive wealth partner. Rathbones differentiates itself through a client-centric approach, leveraging deep expertise in fiduciary and tax-efficient strategies. The firm competes in the highly fragmented UK wealth management sector, where scale and reputation are critical. Its long-standing brand and focus on high-net-worth individuals provide a defensible market position, though it faces pressure from digital disruptors and consolidating rivals. The acquisition of Investec Wealth & Investment in 2023 further strengthens its scale and service capabilities.

Revenue Profitability And Efficiency

Rathbones reported revenue of £895.9 million (GBp) for the period, with net income of £65.5 million, reflecting a modest net margin of approximately 7.3%. Operating cash flow stood at £293.6 million, underscoring solid cash generation. Capital expenditures of £56.6 million suggest ongoing investments in technology and infrastructure to support service delivery. The firm’s efficiency metrics are in line with traditional wealth managers, though margins may face pressure from rising compliance and talent costs.

Earnings Power And Capital Efficiency

Diluted EPS of 60p indicates stable earnings power, supported by a diversified revenue base from management fees and advisory services. The absence of debt enhances capital efficiency, allowing retained earnings to fund growth initiatives. The firm’s asset-light model and high cash balance (£1.29 billion) provide flexibility, though returns on equity may be tempered by conservative leverage and competitive fee structures.

Balance Sheet And Financial Health

Rathbones maintains a robust balance sheet with £1.29 billion in cash and no debt, reflecting a conservative financial strategy. This positions the company well to navigate market volatility and pursue strategic acquisitions. The liquidity buffer also supports dividend commitments, with a payout of 93p per share, though investors should monitor the sustainability of such distributions relative to earnings.

Growth Trends And Dividend Policy

Organic growth is likely driven by client asset inflows and cross-selling of services, supplemented by selective M&A. The dividend policy, with a 93p per share payout, signals confidence in cash flow stability. However, growth in assets under management (AUM) remains a key determinant of future revenue scalability, particularly in a competitive fee environment.

Valuation And Market Expectations

With a market cap of £1.71 billion and a beta of 0.61, Rathbones trades as a lower-risk play in the financial services sector. The valuation reflects its steady cash flows and niche positioning, though premium pricing may hinge on successful integration of recent acquisitions and AUM growth.

Strategic Advantages And Outlook

Rathbones’ strengths lie in its heritage, integrated service model, and strong balance sheet. The outlook depends on its ability to scale efficiently amid industry consolidation and digitization. Near-term challenges include margin compression, but its focus on high-value client segments and tax-efficient solutions provides resilience.

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