investorscraft@gmail.com

Intrinsic ValueTEAM plc (TEAM.L)

Previous Close£27.50
Intrinsic Value
Upside potential
Previous Close
£27.50

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

TEAM plc operates in the asset management sector, providing discretionary and advisory investment management services to private clients, trusts, and charities. The company’s core revenue model is fee-based, deriving income from managing client portfolios, which aligns its success with the performance of the assets under its supervision. Based in Jersey, TEAM plc serves a niche market, focusing on high-net-worth individuals and institutional clients seeking tailored investment solutions. The firm competes in a crowded industry dominated by larger players, differentiating itself through personalized service and a client-centric approach. Its market position is modest, with a focus on sustainable growth rather than aggressive expansion. The asset management industry is highly regulated and sensitive to macroeconomic trends, requiring TEAM plc to maintain robust compliance frameworks and adaptive investment strategies to retain client trust and navigate market volatility.

Revenue Profitability And Efficiency

TEAM plc reported revenue of 10.3 million GBp for the period, reflecting its fee-based business model. However, the company posted a net loss of 2.9 million GBp, indicating challenges in cost management or revenue generation. Operating cash flow was negative at 2.8 million GBp, further highlighting inefficiencies. The lack of profitability suggests the need for operational adjustments or scaling efforts to improve margins.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at -0.1 GBp, underscoring its current lack of earnings power. Negative operating cash flow and minimal capital expenditures (10,000 GBp) indicate limited reinvestment in growth initiatives. TEAM plc’s ability to generate returns on capital appears constrained, necessitating a strategic review to enhance capital allocation and operational efficiency.

Balance Sheet And Financial Health

TEAM plc holds 1.7 million GBp in cash and equivalents, providing some liquidity, but total debt of 2.4 million GBp raises concerns about leverage. The balance sheet suggests a fragile financial position, with negative cash flow exacerbating liquidity risks. The company’s ability to service debt and fund operations without additional capital remains uncertain.

Growth Trends And Dividend Policy

With no dividend payments and a net loss, TEAM plc is not currently returning capital to shareholders. The negative earnings and cash flow trends indicate stagnant or declining growth. The company’s focus appears to be on stabilizing operations rather than pursuing aggressive expansion, which may limit near-term growth prospects.

Valuation And Market Expectations

TEAM plc’s market capitalization of 18.0 million GBp reflects investor skepticism, given its unprofitability and weak cash flow. The beta of 0.775 suggests lower volatility relative to the market, but the lack of earnings power may deter value-oriented investors. Market expectations are likely muted until the company demonstrates a clear path to profitability.

Strategic Advantages And Outlook

TEAM plc’s client-centric approach and niche focus provide a foundation for differentiation, but operational inefficiencies and financial challenges overshadow these strengths. The outlook remains cautious, with the company needing to address profitability and cash flow issues to regain investor confidence. Strategic initiatives to streamline costs or expand high-margin services could improve its competitive position.

Sources

Company filings, London Stock Exchange 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