investorscraft@gmail.com

Intrinsic ValueSpaceandPeople plc (SAL.L)

Previous Close£198.00
Intrinsic Value
Upside potential
Previous Close
£198.00

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

SpaceandPeople plc operates in the advertising and retail licensing sector, specializing in promotional and short-term retail space solutions across high-footfall venues such as shopping centers, retail parks, and railway stations in the UK, Germany, and India. The company’s core revenue model revolves around leasing space to brands for promotional activities and pop-up retail, supported by digital experiential platforms like promotional kiosks and media services. Its dual-segment approach—Promotional Sales and Retail—allows it to cater to diverse client needs, from temporary brand activations to short-term retail merchandising. The company’s market position is bolstered by its established relationships with venue operators and its ability to adapt to evolving consumer engagement trends. While it operates in a competitive niche, its geographic diversification and focus on high-traffic locations provide a defensible edge. The shift toward experiential marketing and flexible retail formats aligns well with its service offerings, positioning it to capitalize on post-pandemic recovery in footfall-dependent sectors.

Revenue Profitability And Efficiency

SpaceandPeople reported revenue of £6.72 million (GBp 6723000) with a net income of £269,000, reflecting modest profitability. Operating cash flow stood at £765,000, indicating efficient working capital management. Capital expenditures were minimal at £226,000, suggesting a lean operational model focused on asset-light growth. The company’s ability to generate positive cash flow despite its small scale underscores its operational discipline.

Earnings Power And Capital Efficiency

The diluted EPS of 0.13 GBp highlights the company’s earnings potential relative to its share count. With a market cap of approximately £2.29 million, the company trades at a low earnings multiple, reflecting its niche market position. The absence of significant debt (£1.08 million) and a cash reserve of £1.87 million provide flexibility for reinvestment or strategic initiatives.

Balance Sheet And Financial Health

SpaceandPeople maintains a conservative balance sheet, with cash and equivalents (£1.87 million) exceeding total debt (£1.08 million). This liquidity cushion supports its ability to navigate cyclical downturns in promotional spending. The low leverage ratio indicates minimal financial risk, though the company’s small size limits its capacity for large-scale investments without external financing.

Growth Trends And Dividend Policy

The company’s growth is tied to footfall recovery in retail and transport hubs, with potential upside from expanding digital experiential offerings. No dividends are currently paid, reflecting a reinvestment strategy aimed at organic growth or market expansion. Historical performance suggests sensitivity to macroeconomic conditions affecting advertising and retail budgets.

Valuation And Market Expectations

Trading at a modest market cap, SpaceandPeople’s valuation reflects its niche focus and limited scale. The beta of 0.401 indicates lower volatility relative to the broader market, appealing to risk-averse investors. Market expectations likely hinge on its ability to sustain profitability and capitalize on post-pandemic venue reopenings.

Strategic Advantages And Outlook

SpaceandPeople’s strategic strengths lie in its venue partnerships and adaptability to experiential marketing trends. The outlook depends on sustained demand for flexible retail and promotional spaces, though competition and economic headwinds pose risks. Its lean structure and cash reserves position it to weather volatility while exploring incremental growth opportunities.

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