investorscraft@gmail.com

Intrinsic ValueRELX Plc (RDEB.DE)

Previous Close30.00
Intrinsic Value
Upside potential
Previous Close
30.00

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

RELX Plc is a global leader in information and analytics, serving professional and business customers across diverse industries. The company operates through four key segments: Scientific, Technical & Medical; Risk & Business Analytics; Legal; and Exhibitions. Its Scientific segment supports research and healthcare advancements through data-driven insights, while Risk & Business Analytics offers decision-making tools combining public and proprietary data. The Legal segment provides critical resources for legal and corporate professionals, and the Exhibitions division, Reed Exhibitions, organizes events in over 30 countries, reinforcing RELX's global footprint. RELX's diversified portfolio and focus on high-margin analytics solutions position it as a resilient player in specialty business services. Its ability to integrate content, technology, and analytics creates competitive moats, particularly in regulated industries where accuracy and reliability are paramount. The company's exhibitions business further diversifies revenue streams, capitalizing on in-person networking demand post-pandemic.

Revenue Profitability And Efficiency

RELX reported revenue of €9.43 billion for FY 2024, with net income of €1.93 billion, reflecting a robust 20.5% net margin. Operating cash flow stood at €2.61 billion, underscoring strong cash generation capabilities. Capital expenditures were minimal at €20 million, indicating capital-light operations and high scalability of its digital solutions.

Earnings Power And Capital Efficiency

Diluted EPS of €1.03 demonstrates RELX's earnings strength, supported by recurring revenue streams from subscriptions and data services. The company's asset-light model and focus on high-value analytics contribute to superior capital efficiency, with limited need for heavy reinvestment.

Balance Sheet And Financial Health

RELX maintains a solid balance sheet with €119 million in cash and equivalents, though total debt of €6.54 billion suggests moderate leverage. The company's strong cash flow generation provides ample coverage for debt obligations and supports strategic investments.

Growth Trends And Dividend Policy

RELX exhibits steady growth driven by digital transformation trends and increasing demand for analytics. The company pays a reliable dividend of €0.74 per share, appealing to income-focused investors while retaining flexibility for organic and inorganic growth initiatives.

Valuation And Market Expectations

With a market cap of €90.1 billion and a beta of 0.47, RELX is valued as a low-volatility, defensive holding. The premium valuation reflects its market leadership, predictable cash flows, and exposure to growing data analytics markets.

Strategic Advantages And Outlook

RELX's strategic advantages lie in its entrenched customer relationships, data moats, and ability to monetize analytics across sectors. The outlook remains positive as digitalization and regulatory complexity drive demand for its solutions, though competition in data analytics remains intense.

Sources

Company filings, market 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