investorscraft@gmail.com

Intrinsic ValueTavistock Investments Plc (TAVI.L)

Previous Close£3.30
Intrinsic Value
Upside potential
Previous Close
£3.30

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

Tavistock Investments Plc operates in the UK financial services sector, specializing in investment management and advisory support for independent financial advisers and high-net-worth clients. The company’s revenue model is built on providing compliance, regulatory, and administrative services to financial advisers, alongside bespoke financial planning, tax optimization, and investment management for private clients. It also offers institutional portfolio management and corporate advisory services, positioning itself as a comprehensive support provider in a fragmented market. Tavistock’s niche focus on adviser networks and affluent clients allows it to differentiate from larger asset managers, though it faces competition from both traditional wealth managers and digital-first platforms. The firm’s integrated services—spanning retirement planning, estate management, and business finance—cater to long-term client relationships, but its scale remains modest compared to industry leaders. Its negative beta suggests low correlation with broader markets, potentially appealing to investors seeking diversification within financial services.

Revenue Profitability And Efficiency

Tavistock reported revenue of £39.5 million (GBp 394.9 million) for FY 2024, but posted a net loss of £1.3 million (GBp -1.3 million), reflecting margin pressures in its advisory and support segments. Negative operating cash flow (£2.6 million) and capital expenditures (£0.3 million) indicate ongoing reinvestment needs, though cash reserves (£4.1 million) provide near-term liquidity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0023 GBp underscores weak earnings power, likely due to operational inefficiencies or competitive pricing in advisory services. With no dividend payouts, capital is retained for growth, but the lack of profitability raises questions about return on invested capital.

Balance Sheet And Financial Health

Tavistock maintains a conservative balance sheet with £4.1 million in cash against £3.9 million in total debt, suggesting manageable leverage. However, negative cash flow and thin liquidity buffers could constrain flexibility if losses persist.

Growth Trends And Dividend Policy

Top-line growth appears stagnant, with profitability challenges outweighing revenue scale. The absence of dividends aligns with its loss-making status, prioritizing operational turnaround over shareholder returns.

Valuation And Market Expectations

At a market cap of £18.7 million, the stock trades at a low multiple to revenue, reflecting skepticism about earnings recovery. The negative beta implies market expectations are detached from broader financial sector trends.

Strategic Advantages And Outlook

Tavistock’s integrated adviser network and niche client focus offer differentiation, but execution risks remain. Improving operational efficiency and scaling high-margin services are critical to reversing losses. The outlook hinges on its ability to monetize its advisory ecosystem amid regulatory and competitive headwinds.

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