investorscraft@gmail.com

Intrinsic ValueRecord plc (REC.L)

Previous Close£58.20
Intrinsic Value
Upside potential
Previous Close
£58.20

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

Record plc operates in the asset management sector, specializing in currency and derivative management services for institutional clients globally. The company generates revenue through tailored solutions such as currency hedging, derivatives overlays, and fixed income instruments, catering primarily to pension funds, asset managers, and foundations. Its direct sales approach and partnerships with investment consultants reinforce its market reach. Record plc distinguishes itself through deep expertise in currency risk management, positioning it as a niche player in a competitive financial services landscape. The firm’s international presence, spanning the UK, North America, and Europe, enhances its ability to serve diverse client needs while maintaining a disciplined focus on risk-adjusted returns. Its long-standing reputation since 1983 underscores its stability in a volatile market, though its specialized focus limits scalability compared to diversified asset managers.

Revenue Profitability And Efficiency

Record plc reported revenue of 45.4 million GBp for FY 2024, with net income of 9.3 million GBp, reflecting a net margin of approximately 20.4%. Operating cash flow stood at 13.1 million GBp, indicating efficient cash conversion. Capital expenditures were minimal (-29,000 GBp), suggesting a lean operational model with limited reinvestment needs. The company’s profitability metrics demonstrate disciplined cost management and a focus on high-margin services.

Earnings Power And Capital Efficiency

Diluted EPS of 0.0478 GBp highlights modest but stable earnings power. The firm’s capital efficiency is underscored by its asset-light model, with negligible debt (185,000 GBp) and strong cash reserves (9.2 million GBp). This structure supports consistent returns without significant leverage, though growth may be constrained by the niche nature of its services.

Balance Sheet And Financial Health

Record plc maintains a robust balance sheet, with cash and equivalents covering 50x its total debt. The absence of substantial liabilities and positive operating cash flow (13.1 million GBp) ensures financial flexibility. Shareholders’ equity is likely well-supported, given the firm’s low leverage and conservative financial policies.

Growth Trends And Dividend Policy

The company’s growth appears steady but unspectacular, aligned with its specialized market. A dividend of 5 GBp per share signals a commitment to shareholder returns, with a payout ratio that appears sustainable given current earnings and cash flow. However, reinvestment for expansion seems limited, suggesting organic growth may remain incremental.

Valuation And Market Expectations

With a market cap of 104.6 million GBp and a beta of 0.82, Record plc trades as a low-volatility, small-cap stock. The valuation reflects its stable but niche business, with investors likely pricing in modest growth expectations. The dividend yield may appeal to income-focused investors, though upside potential depends on broader currency market dynamics.

Strategic Advantages And Outlook

Record plc’s deep expertise in currency management provides a defensible niche, but its growth trajectory is tied to institutional demand for hedging solutions. The firm’s conservative balance sheet and consistent profitability mitigate downside risks. Long-term success will hinge on its ability to innovate within its specialty while maintaining cost discipline, though macroeconomic volatility could present both opportunities and challenges.

Sources

Company filings, London Stock Exchange data

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