investorscraft@gmail.com

Intrinsic ValueTP Group plc (TPG.L)

Previous Close£2.20
Intrinsic Value
Upside potential
Previous Close
£2.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

TP Group plc operates as a specialized technology service provider, focusing on high-stakes industries such as defense, space, and energy. The company’s revenue model is built around two core segments: Technology & Engineering, which delivers bespoke solutions like life support systems and rugged electronics, and Consulting & Programme Services, offering expertise in enterprise transformation, AI-driven decision support, and mission-critical system engineering. Serving government and commercial clients, TP Group differentiates itself through deep domain knowledge in safety-critical applications, including submarine air purification and space constellation management. Its market position is reinforced by long-term contracts in defense and niche engineering, though it faces competition from larger diversified firms. The company’s focus on hydrogen-based energy solutions and urban air mobility aligns with global sustainability trends, but its reliance on public sector spending introduces cyclical risks. With headquarters in the UK, TP Group targets regulated, high-barrier markets where technical precision and compliance are paramount.

Revenue Profitability And Efficiency

TP Group reported revenue of £44.3 million (GBp 442.6 million) for FY 2021, but net losses widened to £7.9 million (GBp -78.9 million), reflecting operational challenges and potential cost inefficiencies. The diluted EPS of -0.0101 GBp underscores profitability struggles, though positive operating cash flow of £2.7 million (GBp 270 million) suggests some liquidity resilience. Capital expenditures of £1.2 million (GBp -12 million) indicate restrained investment activity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power, likely due to high fixed costs in engineering projects or competitive pricing pressures. Operating cash flow outperformed net income, but the modest cash position (£5.4 million, GBp 53.8 million) against total debt (£10.2 million, GBp 101.8 million) raises questions about capital efficiency and leverage management.

Balance Sheet And Financial Health

TP Group’s balance sheet shows limited liquidity, with cash and equivalents covering only half of its total debt. The absence of dividends and a market capitalization near zero as of the reporting period suggest financial distress or investor skepticism. The debt-to-equity ratio is unclear without equity figures, but the cash/debt mismatch warrants caution.

Growth Trends And Dividend Policy

No dividend was paid in FY 2021, aligning with the company’s loss-making status. Growth prospects hinge on demand for defense and renewable energy solutions, but the lack of revenue growth visibility and consistent losses dampen optimism. The space and urban mobility segments could offer future upside if funded adequately.

Valuation And Market Expectations

With negligible market cap and no positive earnings, conventional valuation metrics are inapplicable. Investor sentiment appears bearish, likely pricing in operational risks and sector-specific headwinds. The stock’s performance may depend on contract wins or restructuring efforts.

Strategic Advantages And Outlook

TP Group’s expertise in critical systems provides a moat in niche markets, but its financial instability and reliance on cyclical sectors pose significant risks. A turnaround would require cost rationalization, debt reduction, and scalable contracts in hydrogen or space technologies. The outlook remains uncertain without clearer profitability pathways.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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