investorscraft@gmail.com

Intrinsic ValueRenewi plc (RWI.L)

Previous Close£868.00
Intrinsic Value
Upside potential
Previous Close
£868.00

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

Renewi plc operates as a leading waste-to-product company, specializing in recycling and reusing waste materials across the Netherlands, Belgium, and the UK. Its core segments—Commercial Waste, Mineralz & Water, and Specialities—focus on transforming waste streams into secondary raw materials, serving industries such as construction, manufacturing, and municipal waste management. The company differentiates itself through advanced processing technologies and a circular economy approach, positioning it as a sustainability-driven player in the European waste management sector. Renewi’s vertically integrated model allows it to capture value across the waste lifecycle, from collection to reprocessing, while regulatory tailwinds supporting recycling bolster its market position. Its strong regional presence, particularly in Benelux, provides scale advantages, though competition from incumbents like Suez and Veolia remains intense. The company’s focus on hazardous waste treatment and niche segments (e.g., electronic waste) further diversifies its revenue streams.

Revenue Profitability And Efficiency

Renewi reported revenue of £1.69 billion for FY 2024, reflecting steady demand for waste processing services. However, net income stood at a loss of £34.1 million, impacted by operational inefficiencies and restructuring costs. Operating cash flow of £168.7 million underscores resilient core operations, while capital expenditures of £86.1 million indicate ongoing investments in recycling infrastructure. The negative diluted EPS of -5.0p highlights near-term profitability challenges.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by margin pressures in waste treatment, though its asset-light model in certain segments mitigates capital intensity. Free cash flow generation remains positive after capex, supporting debt servicing. Renewi’s ability to monetize waste streams (e.g., recycled aggregates) provides recurring revenue, but cyclical demand for secondary materials introduces volatility.

Balance Sheet And Financial Health

Renewi’s balance sheet shows £79 million in cash against £695 million in total debt, indicating moderate leverage. Debt maturity profiles and covenant compliance are critical watchpoints, though operating cash flow coverage provides liquidity. The capital structure may require optimization if profitability does not improve.

Growth Trends And Dividend Policy

Growth is tied to EU recycling targets and waste regulation tightening, though FY 2024 saw muted top-line expansion. The 5.0p dividend per share suggests a commitment to shareholder returns, albeit with a high payout ratio relative to earnings. Volume growth in high-margin specialties (e.g., e-waste) could drive future upside.

Valuation And Market Expectations

At a market cap of £694.6 million, Renewi trades at ~0.4x revenue, reflecting skepticism around margin recovery. The stock’s beta of 0.99 aligns with sector volatility. Investors likely await clearer profitability trends before rerating.

Strategic Advantages And Outlook

Renewi’s circular economy focus and regulatory tailwinds are long-term strengths, but execution risks persist. Cost rationalization and niche segment expansion could improve margins, while Brexit-related supply chain disruptions remain a headwind. The outlook hinges on operational turnaround and waste volume stability.

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