investorscraft@gmail.com

Intrinsic ValueTrustpilot Group plc (TRST.L)

Previous Close£184.20
Intrinsic Value
Upside potential
Previous Close
£184.20

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

Trustpilot Group plc operates a leading online review platform that connects businesses and consumers globally, facilitating transparent feedback and trust-building in e-commerce. The company’s SaaS-based model provides businesses with tools to manage and showcase customer reviews, enhancing credibility and engagement. Trustpilot’s platform is widely adopted across the UK, North America, and Europe, positioning it as a key player in the reputation management software sector. Its freemium model for consumers and subscription-based services for enterprises drive recurring revenue, while its data-driven insights help businesses improve customer satisfaction. The competitive landscape includes niche review platforms and broader SaaS providers, but Trustpilot’s focus on authenticity and scalability strengthens its market position. Regulatory scrutiny around fake reviews presents both a challenge and an opportunity to reinforce its credibility. The company’s international footprint and partnerships with major e-commerce platforms further solidify its role as a trusted intermediary in digital commerce.

Revenue Profitability And Efficiency

Trustpilot reported revenue of 210.8 million GBp for the period, reflecting steady growth in its SaaS subscriptions and platform usage. Net income stood at 6.2 million GBp, indicating improved profitability, while diluted EPS of 0.014 GBp underscores modest earnings per share. Operating cash flow of 29.4 million GBp highlights efficient cash generation, supported by disciplined capital expenditures of 2.8 million GBp.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its scalable platform, with high-margin SaaS revenue contributing significantly to profitability. Capital efficiency is evident in its ability to generate positive operating cash flow while maintaining low capital expenditure requirements. Trustpilot’s asset-light model allows for reinvestment in growth initiatives, such as geographic expansion and product enhancements.

Balance Sheet And Financial Health

Trustpilot maintains a solid balance sheet with 68.9 million GBp in cash and equivalents, providing liquidity for operational needs. Total debt of 20.1 million GBp is manageable, reflecting a conservative leverage profile. The company’s financial health is further supported by its positive cash flow generation and absence of dividend obligations, allowing flexibility for strategic investments.

Growth Trends And Dividend Policy

Trustpilot’s growth is fueled by increasing demand for online reputation management, with expansion into new markets and verticals driving top-line performance. The company does not currently pay dividends, opting instead to reinvest earnings into platform development and customer acquisition. This aligns with its focus on long-term value creation and market share gains in the competitive SaaS landscape.

Valuation And Market Expectations

With a market capitalization of approximately 948.8 million GBp and a beta of 0.912, Trustpilot is viewed as a moderately stable investment within the technology sector. The market likely anticipates sustained revenue growth and margin improvement as the company scales its platform and monetizes its user base more effectively. Valuation metrics will hinge on execution against these growth targets.

Strategic Advantages And Outlook

Trustpilot’s strategic advantages include its first-mover status in online reviews, a robust SaaS revenue model, and a trusted brand. The outlook remains positive, with opportunities in AI-driven analytics and deeper enterprise integrations. Challenges include regulatory risks and competition, but the company’s focus on authenticity and scalability positions it well for sustained growth in the digital trust ecosystem.

Sources

Company filings, London Stock Exchange disclosures

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