investorscraft@gmail.com

Intrinsic ValueREACT Group PLC (REAT.L)

Previous Close£51.00
Intrinsic Value
Upside potential
Previous Close
£51.00

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

REACT Group PLC operates in the UK's specialist cleaning and decontamination sector, providing a comprehensive suite of hygiene services to both public and private clients. The company serves diverse markets, including healthcare, transportation, education, and emergency services, with specialized offerings such as biohazard cleanup, infection control, and high-level cleaning. Its revenue model is built on recurring contracts, particularly with NHS trusts, housing associations, and government entities, ensuring stable cash flows. REACT differentiates itself through compliance-driven services, including ATEX explosive environment cleaning and air hygiene, which require specialized certifications. The company’s positioning as a one-stop solution for critical cleaning needs allows it to capture niche demand in a fragmented industry. With increasing regulatory scrutiny on hygiene standards post-pandemic, REACT is well-placed to benefit from heightened demand for professional decontamination services. Its geographic focus on the UK provides localized expertise but limits international exposure compared to larger competitors.

Revenue Profitability And Efficiency

REACT reported revenue of £20.7 million (GBp 20749000) for the period, reflecting steady demand for its specialized services. Net income stood at a modest £18,000 (GBp 18000), with diluted EPS at 0.08p, indicating thin margins typical of labor-intensive industries. Operating cash flow of £2.8 million (GBp 2788000) suggests efficient working capital management, though capital expenditures of -£410,000 (GBp -410000) highlight ongoing investments in service capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by low net profitability, but its operating cash flow demonstrates resilience in converting revenue to cash. With minimal debt (£784,000, GBp 784000) and cash reserves of £1.8 million (GBp 1778000), REACT maintains a conservative capital structure. The absence of dividends reinforces its focus on reinvesting cash flows into growth and operational scalability.

Balance Sheet And Financial Health

REACT’s balance sheet remains healthy, with cash and equivalents covering nearly 23% of total debt. The low debt-to-equity ratio reflects prudent financial management, while a beta of 0.41 indicates lower volatility relative to the broader market. The company’s liquidity position supports its ability to navigate cyclical demand fluctuations in the contract services sector.

Growth Trends And Dividend Policy

Growth is likely driven by contract wins in public-sector hygiene, though the lack of dividend payouts suggests reinvestment priorities. The post-pandemic emphasis on sanitation may sustain demand, but revenue growth will depend on competitive bidding and operational scalability. The company’s capital-light model allows flexibility, but margin expansion remains a challenge.

Valuation And Market Expectations

At a market cap of £17.0 million (GBp 17018352), REACT trades at a modest multiple of revenue, reflecting its niche positioning and limited profitability. The low beta implies muted market expectations, with investors likely valuing stability over aggressive growth. The absence of dividends may deter income-focused shareholders.

Strategic Advantages And Outlook

REACT’s strategic edge lies in its compliance expertise and diversified service portfolio, which mitigate client concentration risks. The outlook hinges on sustained public-sector spending and regulatory tailwinds, though labor cost pressures could weigh on margins. Expansion into adjacent hygiene services or geographic markets could unlock incremental growth.

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