investorscraft@gmail.com

Intrinsic ValueSecure Trust Bank PLC (STB.L)

Previous Close£1,445.00
Intrinsic Value
Upside potential
Previous Close
£1,445.00

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

Secure Trust Bank PLC operates as a UK-based specialist lender, offering a diversified portfolio of financial products across multiple segments. The bank serves niche markets through its Real Estate Finance, Commercial Finance, Vehicle Finance, Retail Finance, and Debt Management divisions. Its Real Estate Finance segment focuses on residential and commercial development loans, while Commercial Finance provides invoice financing solutions. Vehicle Finance specializes in hire purchase agreements distributed via motor dealers and brokers, and Retail Finance offers point-of-sale unsecured loans under the V12 brand, catering to sectors like furniture, electronics, and leisure. The Debt Management segment enhances revenue streams through debt collection services. Secure Trust Bank differentiates itself by targeting underserved segments with tailored financial solutions, leveraging its regional expertise and digital distribution channels. Its multi-segment approach mitigates concentration risk while capitalizing on growth opportunities in specialized lending markets.

Revenue Profitability And Efficiency

Secure Trust Bank reported revenue of £142.1 million (GBp) for the period, with net income of £19.7 million (GBp), reflecting a diluted EPS of 101p. The negative operating cash flow of £261.4 million (GBp) suggests significant lending activity or working capital adjustments, while capital expenditures remained minimal at £1 million (GBp). The bank's profitability metrics indicate disciplined cost management despite sector-wide margin pressures.

Earnings Power And Capital Efficiency

The bank's earnings power is supported by its diversified lending portfolio, with net income demonstrating resilience across economic cycles. Capital efficiency is evident in its ability to generate returns from specialized segments like Vehicle and Retail Finance, though the negative operating cash flow warrants monitoring for liquidity sustainability.

Balance Sheet And Financial Health

Secure Trust Bank maintains a solid liquidity position with £469 million (GBp) in cash and equivalents, against total debt of £459.1 million (GBp). The balance sheet reflects prudent leverage, with sufficient liquidity to support lending activities. The bank's capital structure appears balanced, though the debt level requires ongoing assessment relative to asset quality.

Growth Trends And Dividend Policy

The bank's growth is driven by its niche lending segments, particularly Retail Finance and Vehicle Finance. A dividend per share of 33.8p signals a commitment to shareholder returns, supported by stable earnings. Future growth may hinge on expanding digital distribution and maintaining asset quality in a competitive lending environment.

Valuation And Market Expectations

With a market cap of approximately £136.8 million (GBp) and a beta of 0.823, Secure Trust Bank is viewed as less volatile than the broader market. Investors likely value its specialized lending focus, though macroeconomic risks in the UK financial sector could influence future valuations.

Strategic Advantages And Outlook

Secure Trust Bank's strategic advantage lies in its targeted lending approach and regional expertise. The outlook remains cautiously optimistic, contingent on sustained demand in niche markets and effective risk management. Digital transformation and segment diversification are key to long-term competitiveness.

Sources

Company description, financial data provided

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