investorscraft@gmail.com

Intrinsic ValueSerco Group plc (SRP.L)

Previous Close£300.00
Intrinsic Value
Upside potential
Previous Close
£300.00

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

Serco Group plc operates as a leading provider of outsourced public services across multiple geographies, including the UK, Europe, North America, and the Asia Pacific. The company specializes in delivering critical services for defense, justice, transportation, and healthcare sectors, leveraging long-term government contracts as its primary revenue model. Its diversified service portfolio includes operational support, facilities management, and citizen services, positioning it as a trusted partner for public sector clients. Serco’s market position is reinforced by its deep expertise in complex, regulated environments, where it competes with other multinational service providers. The company’s ability to secure large-scale contracts with government entities underscores its competitive advantage in a sector characterized by high barriers to entry and stringent compliance requirements. With a focus on operational efficiency and service quality, Serco maintains a resilient business model that aligns with public sector priorities, ensuring steady demand even in economic downturns.

Revenue Profitability And Efficiency

Serco reported revenue of £4.79 billion for the latest fiscal period, reflecting its broad service offerings and stable government contracts. Net income stood at £44.2 million, with diluted EPS of 4.03p, indicating modest profitability. Operating cash flow was robust at £419.4 million, supported by efficient working capital management, while capital expenditures were limited to £34.4 million, underscoring a capital-light model.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by recurring revenue streams from long-term public sector contracts, ensuring predictable cash flows. Return metrics are tempered by the low-margin nature of outsourced services, but Serco’s disciplined cost control and operational leverage help sustain profitability. Capital efficiency is evident in its ability to generate strong operating cash flows relative to its asset base.

Balance Sheet And Financial Health

Serco maintains a balanced financial position, with £183 million in cash and equivalents against total debt of £806.4 million. The manageable debt level, coupled with healthy operating cash flow, suggests adequate liquidity and financial flexibility. The company’s leverage is within reasonable limits, supporting its ability to meet obligations and invest selectively in growth opportunities.

Growth Trends And Dividend Policy

Growth is primarily driven by contract renewals and expansions in existing markets, with limited exposure to cyclical risks. Serco’s dividend policy remains conservative, with a dividend per share of 4p, reflecting a focus on reinvestment and debt management rather than aggressive shareholder returns. The company’s stable cash flows support sustainable dividend payments.

Valuation And Market Expectations

With a market capitalization of approximately £1.89 billion, Serco trades at a valuation reflective of its steady but low-growth profile. The low beta of 0.241 indicates relative insulation from market volatility, aligning with its defensive business model. Investors likely price in modest growth expectations, given the mature nature of its core markets.

Strategic Advantages And Outlook

Serco’s strategic advantages lie in its entrenched relationships with government clients and expertise in delivering complex public services. The outlook remains stable, supported by ongoing demand for outsourcing in austerity-driven public sectors. Risks include contract concentration and regulatory changes, but the company’s diversified geographic and sectoral exposure mitigates these concerns.

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