investorscraft@gmail.com

Intrinsic ValueTed Baker Plc (TED.L)

Previous Close£109.80
Intrinsic Value
Upside potential
Previous Close
£109.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ted Baker Plc operates as a premium lifestyle brand specializing in menswear, womenswear, and accessories, with a diversified product portfolio that includes childrenswear, lingerie, fragrances, and home goods. The company generates revenue through three primary segments: Retail (own stores, concessions, and outlets), Wholesale (third-party retailers), and Licensing (brand partnerships). Positioned in the competitive apparel retail sector, Ted Baker differentiates itself through distinctive design aesthetics and a strong brand identity, targeting mid-to-high-end consumers. Its omnichannel strategy combines physical retail with e-commerce, though the company faces challenges from shifting consumer preferences and digital competition. With operations across the UK, Europe, North America, and South Africa, Ted Baker maintains a global footprint but remains heavily reliant on its domestic market for revenue. The brand’s market position is under pressure due to operational inefficiencies and macroeconomic headwinds affecting discretionary spending.

Revenue Profitability And Efficiency

In FY 2022, Ted Baker reported revenue of £428.2 million, reflecting ongoing challenges in the retail environment. The company posted a net loss of £35.6 million, with diluted EPS at -£0.22, underscoring profitability struggles. Operating cash flow was negative at £23.8 million, exacerbated by weak sales performance and elevated costs. Capital expenditures totaled £7.5 million, indicating restrained investment in growth initiatives amid financial strain.

Earnings Power And Capital Efficiency

Ted Baker’s earnings power remains constrained, with negative net income and operating cash flow highlighting inefficiencies in cost management and revenue generation. The company’s capital allocation appears conservative, with limited capex directed toward store upgrades or digital expansion. Licensing and wholesale segments provide some diversification, but retail underperformance drags overall margins. Improving capital efficiency will require sharper focus on high-margin categories and operational restructuring.

Balance Sheet And Financial Health

Ted Baker’s balance sheet shows £14.5 million in cash against £136.4 million in total debt, signaling liquidity risks. The elevated debt burden, coupled with negative cash flow, raises concerns about financial flexibility. While the company maintains a working capital position, sustained losses could strain its ability to service obligations. Asset-light strategies, such as concessions, may help mitigate fixed-cost pressures, but deleveraging remains a priority.

Growth Trends And Dividend Policy

Growth trends remain subdued, with revenue recovery lagging pre-pandemic levels. The company suspended dividends in recent years to preserve liquidity, though historical payouts were substantial (£4.14 per share in prior periods). A turnaround hinges on improving retail performance, expanding higher-margin categories, and optimizing the store portfolio. International expansion and e-commerce growth present long-term opportunities, but execution risks persist.

Valuation And Market Expectations

Market expectations for Ted Baker are muted, with no disclosed market capitalization and a beta of 1.70 indicating high volatility relative to the broader market. Investors likely price in significant uncertainty around the company’s turnaround prospects. Valuation metrics are unavailable, but the stock’s performance reflects skepticism about near-term profitability restoration without deeper operational restructuring.

Strategic Advantages And Outlook

Ted Baker’s key strategic advantages include a strong brand heritage and a diversified product mix. However, the outlook remains cautious due to competitive pressures, debt overhang, and macroeconomic uncertainty. Success depends on revitalizing the retail segment, enhancing digital capabilities, and leveraging licensing partnerships. If management can streamline costs and reignite brand appeal, the company may regain traction, but the path to sustainable profitability is uncertain.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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