investorscraft@gmail.com

Intrinsic ValueRELX Plc (RELX)

Previous Close$35.80
Intrinsic Value
Upside potential
Previous Close
$35.80

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 operates as a global provider of information-based analytics and decision tools across professional and business sectors. The company serves four key markets: scientific, technical, and medical (STM); risk and business analytics; legal; and exhibitions. Its revenue model is subscription-driven, with recurring income from digital solutions that enhance workflow efficiency, compliance, and decision-making for professionals. RELX leverages proprietary data, AI-driven analytics, and deep domain expertise to maintain a competitive edge in highly specialized markets. The company’s diversified portfolio mitigates cyclical risks while reinforcing its leadership in data-driven solutions. RELX’s STM segment, for instance, dominates academic publishing through brands like Elsevier, while its risk analytics arm supports financial and insurance sectors with fraud detection and credit scoring tools. The legal division provides research platforms like LexisNexis, and the exhibitions business fosters B2B connections through global trade events. This multi-pronged approach ensures resilience and cross-sector growth opportunities.

Revenue Profitability And Efficiency

RELX reported £9.43 billion in revenue 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 conversion. Capital expenditures were minimal at £20 million, indicating asset-light operations and high scalability of its digital platforms. The company’s efficiency is further evidenced by its ability to monetize deep datasets and maintain low incremental costs.

Earnings Power And Capital Efficiency

Diluted EPS of £1.03 demonstrates RELX’s earnings consistency, supported by high-margin subscriptions and low capital intensity. The company reinvests selectively in technology and acquisitions, prioritizing ROI-driven expansion. Its capital efficiency is evident in the high cash flow yield relative to capex, enabling sustained shareholder returns and strategic flexibility.

Balance Sheet And Financial Health

RELX holds £119 million in cash against £6.54 billion in total debt, reflecting a leveraged but manageable position given stable cash flows. The debt is primarily long-term, aligning with the company’s recurring revenue model. Liquidity remains adequate, with operating cash flow covering interest obligations multiple times over.

Growth Trends And Dividend Policy

Organic growth is driven by digital adoption and cross-selling across segments. The dividend per share of £0.79306 signals a commitment to returning capital, supported by a payout ratio of approximately 77% of net income. RELX balances reinvestment with dividends, targeting mid-single-digit revenue growth annually.

Valuation And Market Expectations

The market values RELX for its defensive qualities, pricing in steady growth and high cash flow visibility. Premium multiples reflect its leadership in niche analytics markets and low cyclical exposure. Investor expectations hinge on sustained digital transformation and margin resilience.

Strategic Advantages And Outlook

RELX’s moat lies in its data repositories, regulatory expertise, and switching costs for clients. The outlook remains positive, with AI and analytics investments likely to deepen customer engagement. Macroeconomic headwinds are mitigated by the essential nature of its solutions, though competition in digital tools warrants monitoring.

Sources

RELX Plc FY 2024 Annual Report, Bloomberg

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