investorscraft@gmail.com

Intrinsic ValueRedde Northgate plc (REDD.L)

Previous Close£429.50
Intrinsic Value
Upside potential
Previous Close
£429.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Redde Northgate plc operates as a leading mobility solutions provider in the UK, Spain, and Ireland, specializing in automotive services and fleet management. The company’s diversified revenue streams include vehicle hire, fleet management, crash repair, and insurance-related services, supported by a fleet of 126,000 owned and 600,000 managed vehicles. Its integrated model combines operational leasing, accident management, and electric vehicle charging solutions, positioning it as a one-stop shop for commercial and private mobility needs. The company’s strong market presence is reinforced by its ability to offer end-to-end services, from vehicle procurement to maintenance and legal support, catering to businesses and individuals alike. With a focus on light commercial vehicles, Redde Northgate capitalizes on the growing demand for flexible mobility solutions in urban logistics and last-mile delivery sectors. Its strategic acquisitions, such as the merger with Redde in 2020, have expanded its service capabilities, enhancing its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

For FY 2023, Redde Northgate reported revenue of £1.49 billion, reflecting robust demand for its mobility services. Net income stood at £139.2 million, with diluted EPS of 60p, indicating healthy profitability. Operating cash flow was strong at £357.3 million, though capital expenditures of £407.3 million highlight significant reinvestment in fleet expansion and infrastructure, particularly in EV charging solutions.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, driven by high utilization rates of its fleet and recurring revenue from long-term contracts. Capital efficiency is balanced between growth investments and operational leverage, with a focus on optimizing fleet turnover and maintenance costs. The integration of Redde has improved cross-selling opportunities, enhancing margins in insurance and accident management services.

Balance Sheet And Financial Health

Redde Northgate’s balance sheet shows £14.1 million in cash and equivalents against total debt of £708.6 million, reflecting a leveraged but manageable position. The debt is primarily tied to fleet financing, a common practice in the leasing industry. The company’s ability to generate consistent operating cash flow supports its debt servicing capacity and ongoing capital requirements.

Growth Trends And Dividend Policy

Growth is underpinned by rising demand for flexible mobility solutions, particularly in the commercial vehicle segment. The company paid a dividend of 25p per share, signaling confidence in its cash flow stability. Strategic initiatives, such as expanding EV charging infrastructure, align with broader industry trends toward sustainable transportation.

Valuation And Market Expectations

With a market cap of approximately £972 million and a beta of 1.66, Redde Northgate is viewed as a higher-risk, growth-oriented play in the industrials sector. The valuation reflects expectations of continued expansion in fleet services and potential upside from EV adoption trends.

Strategic Advantages And Outlook

Redde Northgate’s integrated service model and scale provide a competitive moat in the mobility sector. The outlook remains positive, supported by urbanization trends, e-commerce growth, and regulatory shifts favoring fleet electrification. Challenges include managing debt levels and adapting to evolving customer preferences in a dynamic market.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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