investorscraft@gmail.com

Intrinsic ValueTen Lifestyle Group Plc (TENG.L)

Previous Close£71.75
Intrinsic Value
Upside potential
Previous Close
£71.75

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

Ten Lifestyle Group Plc operates in the premium concierge services sector, catering primarily to high-net-worth individuals and financial institutions such as private and retail banks. The company leverages its proprietary digital platform to provide exclusive access to luxury experiences in travel, dining, and entertainment, positioning itself as a leader in the high-end lifestyle management industry. Its global footprint spans Europe, the Middle East, Africa, the Americas, and Asia-Pacific, ensuring a diversified client base and revenue streams. Ten Lifestyle Group differentiates itself through its technology-driven approach, which enhances service efficiency and member engagement. The company’s ability to secure partnerships with top-tier hospitality and entertainment providers strengthens its competitive edge. As consumer demand for personalized luxury services grows, Ten Lifestyle is well-positioned to capitalize on this niche market, supported by its established brand and scalable platform.

Revenue Profitability And Efficiency

Ten Lifestyle Group reported revenue of £67.3 million (GBp 67,264,000) for the fiscal year ending August 2024, with a net income of £1.0 million (GBp 1,022,000). The company demonstrated solid operating cash flow of £9.9 million (GBp 9,889,000), reflecting efficient cash generation from its core operations. Capital expenditures were minimal at £0.3 million (GBp 294,000), indicating a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s diluted earnings per share stood at 1.15p (GBp 0.0115), underscoring modest but positive earnings power. With a market capitalization of approximately £55.6 million (GBp 55,649,442), Ten Lifestyle Group maintains a balanced approach to capital allocation, prioritizing operational efficiency over aggressive expansion. The absence of significant debt or dividend payouts suggests a focus on reinvesting cash flows into growth initiatives.

Balance Sheet And Financial Health

Ten Lifestyle Group holds £9.3 million (GBp 9,267,000) in cash and equivalents, providing liquidity to support ongoing operations. Total debt stands at £11.0 million (GBp 10,996,000), resulting in a manageable leverage profile. The company’s financial health appears stable, with sufficient liquidity to meet short-term obligations and invest in strategic opportunities.

Growth Trends And Dividend Policy

The company has not declared dividends, reflecting a reinvestment strategy aimed at organic growth and platform enhancements. Revenue growth trends will depend on expanding its member base and deepening partnerships in key luxury markets. The travel and lifestyle sectors’ post-pandemic recovery could further bolster demand for Ten Lifestyle’s services.

Valuation And Market Expectations

With a beta of 0.849, Ten Lifestyle Group exhibits lower volatility compared to the broader market, appealing to risk-averse investors. The current valuation reflects market expectations of steady, albeit moderate, growth in the premium concierge segment. Investor sentiment may hinge on the company’s ability to scale its digital platform and capture higher-margin opportunities.

Strategic Advantages And Outlook

Ten Lifestyle Group’s strategic advantages lie in its exclusive partnerships, proprietary technology, and global reach. The outlook remains cautiously optimistic, with potential upside from increased adoption of luxury concierge services among affluent consumers. However, macroeconomic uncertainties and competition in the high-end lifestyle sector pose risks to sustained growth.

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