investorscraft@gmail.com

Intrinsic ValueRiver and Mercantile Group PLC (RIV.L)

Previous Close£49.40
Intrinsic Value
Upside potential
Previous Close
£49.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

River and Mercantile Group PLC operates as a specialized asset management firm, offering advisory, fiduciary management, and long-term asset management services primarily to pension funds and institutional clients. The company employs a hybrid investment approach, combining fundamental and quantitative analysis to optimize returns across global public equity markets. Its derivative and equity solutions cater to clients seeking tailored risk management and performance enhancement strategies, positioning it as a nimble player in the competitive asset management sector. The firm’s focus on pension fund solutions and institutional mandates differentiates it from broader asset managers, allowing it to carve out a niche in the UK and international markets. River and Mercantile’s expertise in fiduciary management and derivative strategies provides a defensible moat, though its smaller scale relative to global giants necessitates a focus on high-value, specialized services to maintain relevance. The company’s London base and UK-centric operations expose it to regional regulatory and economic shifts, but its diversified client base mitigates concentration risks.

Revenue Profitability And Efficiency

For FY 2021, River and Mercantile reported revenue of £74.3 million, with net income of £8.2 million, reflecting a modest but stable profitability margin. The diluted EPS of 9.82p indicates efficient earnings distribution across its 83.6 million outstanding shares. Operating cash flow of £14.7 million underscores solid cash generation, while minimal capital expenditures (£0.3 million) suggest a lean operational model typical of asset managers.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its asset-light structure, with operating cash flow comfortably covering net income. The absence of significant debt (£1.3 million) and a cash reserve of £29.6 million highlight strong liquidity, enabling reinvestment or shareholder returns. However, the modest net income relative to revenue suggests room for improved cost management or revenue diversification.

Balance Sheet And Financial Health

River and Mercantile maintains a robust balance sheet, with cash and equivalents nearly 23x total debt, signaling minimal leverage risk. The £29.6 million cash position provides flexibility for strategic initiatives or market downturns. Shareholders’ equity is likely healthy given the low debt, though detailed liability breakdowns would further clarify financial resilience.

Growth Trends And Dividend Policy

The company’s growth appears steady but unspectacular, with dividends of 38.6p per share reflecting a commitment to returning capital. The lack of explicit revenue growth data limits trend analysis, but the dividend payout suggests confidence in sustained cash flows. A focus on niche markets may limit scalability but enhances stability in volatile cycles.

Valuation And Market Expectations

With no disclosed market cap, valuation metrics are unclear, but the beta of 0.84 implies lower volatility than the broader market. Investors likely view the firm as a stable, income-oriented play in the asset management sector, though its smaller size may deter growth-focused capital.

Strategic Advantages And Outlook

River and Mercantile’s specialization in pension solutions and derivatives provides a competitive edge, but its outlook hinges on sustaining niche expertise amid industry consolidation. Regulatory changes and fee pressures in asset management pose risks, while its strong liquidity positions it to adapt or pursue targeted acquisitions.

Sources

Company description, financial data provided by user (assumed from annual reports or filings).

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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