investorscraft@gmail.com

Intrinsic ValueTasty plc (TAST.L)

Previous Close£0.53
Intrinsic Value
Upside potential
Previous Close
£0.53

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

Tasty plc operates in the UK casual dining sector, primarily through its Wildwood and dim t restaurant brands. The company focuses on mid-market dining, offering a diverse menu that appeals to a broad customer base. With 54 locations as of 2021, Tasty plc competes in a highly fragmented industry characterized by intense competition and shifting consumer preferences. The company’s revenue model relies on dine-in and takeaway sales, with a focus on urban and suburban locations. The UK restaurant sector has faced significant challenges, including rising costs and changing dining habits, which have pressured margins. Tasty plc’s market position is modest, with regional concentration limiting its national footprint compared to larger chains. The company’s ability to adapt to post-pandemic trends, such as digital ordering and delivery, will be critical for sustaining competitiveness.

Revenue Profitability And Efficiency

In FY 2023, Tasty plc reported revenue of £46.9 million but posted a net loss of £14.5 million, reflecting operational challenges in the casual dining sector. The diluted EPS of -9.89p underscores profitability pressures. Operating cash flow was £2.5 million, while capital expenditures were modest at £0.3 million, indicating restrained investment amid financial strain.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight significant margin compression, likely due to rising input costs and subdued demand. Capital efficiency appears constrained, with limited reinvestment capacity given the net loss position. The absence of dividend payments aligns with the need to preserve liquidity in a challenging operating environment.

Balance Sheet And Financial Health

Tasty plc’s balance sheet shows £4.2 million in cash against £48.9 million in total debt, signaling elevated leverage. The debt burden may constrain financial flexibility, particularly given the sector’s volatility. Liquidity risks are mitigated somewhat by positive operating cash flow, but sustained losses could pressure solvency.

Growth Trends And Dividend Policy

Growth prospects remain muted amid sector headwinds, with no recent expansion in restaurant count. The company has not paid dividends, prioritizing cash preservation. Future growth may hinge on operational restructuring or strategic shifts to improve unit economics.

Valuation And Market Expectations

The market cap of £12.8 million reflects skepticism about near-term recovery, with a beta of 1.439 indicating high volatility relative to the broader market. Investors appear to price in continued challenges, with no clear catalyst for re-rating absent a turnaround in profitability.

Strategic Advantages And Outlook

Tasty plc’s regional brand recognition and established footprint provide a baseline for recovery, but strategic repositioning is likely needed. The outlook remains cautious, with success dependent on cost management and adapting to evolving consumer preferences in a post-pandemic landscape.

Sources

Company filings, market 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