investorscraft@gmail.com

Intrinsic ValueTate & Lyle plc (TATE.L)

Previous Close£376.60
Intrinsic Value
Upside potential
Previous Close
£376.60

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

Tate & Lyle plc operates as a global provider of specialty food ingredients and solutions, catering primarily to the food, beverage, and industrial sectors. The company’s diversified portfolio includes texturants, nutritive sweeteners, stabilizers, and health-focused ingredients, positioning it as a key player in the packaged foods industry. Its three core segments—Food & Beverage Solutions, Sucralose, and Primary Products—serve a broad customer base across North America, Europe, and international markets, leveraging innovation and R&D to maintain competitive differentiation. Tate & Lyle’s market position is reinforced by its focus on health and wellness trends, such as sugar reduction and clean-label solutions, aligning with evolving consumer preferences. The company’s industrial starches and commodities further diversify revenue streams, serving non-food applications like paper and adhesives. With a heritage dating back to 1903, Tate & Lyle combines legacy expertise with modern innovation to sustain its relevance in a dynamic sector.

Revenue Profitability And Efficiency

Tate & Lyle reported revenue of £1.65 billion for FY 2024, with net income of £188 million, reflecting a steady operational performance. Diluted EPS stood at 47p, indicating moderate profitability. Operating cash flow of £208 million underscores efficient cash generation, though capital expenditures of £101 million suggest ongoing investments in capacity or innovation. The company’s ability to convert revenue into cash remains robust, supporting its financial flexibility.

Earnings Power And Capital Efficiency

The company’s earnings power is demonstrated by its consistent net income and operating cash flow, which align with its strategic focus on higher-margin specialty ingredients. Capital efficiency appears balanced, with expenditures directed toward growth initiatives while maintaining healthy cash reserves. The modest beta of 0.421 suggests lower volatility relative to the market, appealing to risk-averse investors.

Balance Sheet And Financial Health

Tate & Lyle’s balance sheet reflects prudent management, with £437 million in cash and equivalents against £590 million in total debt. This liquidity position provides a cushion for debt obligations and strategic investments. The company’s financial health is further supported by its ability to generate consistent operating cash flow, reducing reliance on external financing.

Growth Trends And Dividend Policy

Growth trends are likely tied to demand for health-focused ingredients and sustainable solutions. The dividend per share of 19.3p signals a commitment to shareholder returns, though payout ratios remain conservative to retain flexibility for reinvestment. The company’s focus on R&D and market expansion may drive future revenue growth.

Valuation And Market Expectations

With a market capitalization of approximately £2.4 billion, Tate & Lyle trades at a valuation reflective of its stable earnings and defensive sector positioning. The low beta suggests investor confidence in its resilience, though growth expectations may be tempered by the mature nature of its core markets.

Strategic Advantages And Outlook

Tate & Lyle’s strategic advantages lie in its diversified product portfolio, strong R&D capabilities, and alignment with health-conscious consumer trends. The outlook remains stable, supported by its ability to adapt to market shifts and maintain profitability. Challenges include competitive pressures and input cost volatility, but the company’s established market position provides a solid foundation for sustained performance.

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