investorscraft@gmail.com

Intrinsic ValueTatton Asset Management plc (TAM.L)

Previous Close£680.00
Intrinsic Value
Upside potential
Previous Close
£680.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tatton Asset Management plc operates in the UK financial services sector, specializing in fund management, compliance consultancy, and technical support for independent financial advisors. The company’s revenue model is built on advisory fees and distribution services, primarily through its Tatton and Paradigm segments. Tatton focuses on discretionary fund management, while Paradigm provides mortgage and insurance product distribution, along with compliance support. The firm serves a niche market of independent advisors, positioning itself as a trusted partner in regulatory-heavy environments. Its dual-segment approach allows diversification across asset management and intermediary support, reducing reliance on a single revenue stream. The UK’s growing demand for independent financial advice and regulatory complexity strengthens Tatton’s market relevance. With a lean operational structure, the company maintains competitive margins while scaling its advisor network. Its focus on compliance and technical support differentiates it from pure-play asset managers, creating a defensible niche in a competitive industry.

Revenue Profitability And Efficiency

For FY 2024, Tatton reported revenue of £36.8 million (GBp 36,807k), with net income of £12.99 million (GBp 12,986k), reflecting a robust net margin of approximately 35.3%. Operating cash flow stood at £14.02 million (GBp 14,022k), underscoring efficient cash conversion. Capital expenditures were minimal at -£364k, indicating a capital-light model focused on scalable advisory services rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 21p demonstrates strong earnings power relative to its market cap. With negligible debt (£659k) and high cash reserves (£24.84 million), Tatton operates with a conservative capital structure. Its asset-light model and low leverage amplify return on equity, making it efficient in deploying capital to generate shareholder value.

Balance Sheet And Financial Health

Tatton’s balance sheet is notably healthy, with cash and equivalents covering 37.7x its total debt. The absence of significant liabilities and a debt-to-equity ratio near zero highlight financial stability. This positions the company favorably for organic growth or strategic acquisitions without overleveraging.

Growth Trends And Dividend Policy

The firm has demonstrated consistent profitability, supported by a dividend payout of 17.5p per share, signaling confidence in sustained cash flows. Growth is likely tied to expanding its advisor network and regulatory tailwinds in the UK financial advice market. The dividend yield, coupled with low payout ratios, suggests room for future increases or reinvestment.

Valuation And Market Expectations

At a market cap of £368.4 million, Tatton trades at a P/E of approximately 28.4x (based on diluted EPS), reflecting investor confidence in its niche positioning and margin resilience. The beta of 0.709 indicates lower volatility relative to the broader market, appealing to risk-averse investors seeking stable financial services exposure.

Strategic Advantages And Outlook

Tatton’s strategic edge lies in its dual-segment focus, regulatory expertise, and capital-efficient model. The UK’s evolving financial advice landscape, driven by pension reforms and intermediary demand, provides growth opportunities. Risks include regulatory changes and competition, but its cash-rich balance sheet and advisor-centric approach mitigate downside. The outlook remains positive, assuming steady advisor adoption and fee scalability.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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