investorscraft@gmail.com

Intrinsic ValueTruFin plc (TRU.L)

Previous Close£122.00
Intrinsic Value
Upside potential
Previous Close
£122.00

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

TruFin plc operates as a diversified financial services provider in the UK, focusing on niche segments such as short-term finance, payment services, and publishing. The company’s core revenue model is built on offering working capital solutions to SMEs, early payment services to public and private sectors, and financing for the mobile game and console industries. Its Payment Services segment leverages technology to streamline transactions, while its Publishing arm develops and markets electronic games, creating a unique hybrid of financial and digital entertainment services. Positioned in the competitive UK credit services market, TruFin differentiates itself through specialized offerings like invoice discounting and market research services, catering to underserved SME clients. The company’s multi-segment approach mitigates sector-specific risks, though its smaller scale limits direct competition with larger financial institutions. TruFin’s strategic focus on technology-driven financial solutions and gaming-related publishing provides a distinct market niche, though growth depends on scaling its diversified operations effectively.

Revenue Profitability And Efficiency

TruFin reported revenue of £54.95 million (GBp 54,953,000) with a net income of £4.84 million (GBp 4,840,000), reflecting a modest but positive margin. Operating cash flow stood at £13.85 million (GBp 13,845,000), indicating healthy liquidity generation, while capital expenditures were minimal at -£28,000 (GBp -28,000), suggesting a capital-light operational model. The diluted EPS of 0.042 GBp underscores efficient earnings distribution across its share base.

Earnings Power And Capital Efficiency

The company demonstrates steady earnings power, with operating cash flow significantly exceeding net income, highlighting strong cash conversion. Its capital efficiency is evident in low capex requirements relative to cash flow, though the absence of dividend payouts suggests reinvestment in growth initiatives. The balance between debt and cash reserves indicates prudent leverage management.

Balance Sheet And Financial Health

TruFin maintains a solid liquidity position with £14.87 million (GBp 14,874,000) in cash and equivalents against total debt of £4.17 million (GBp 4,168,000), reflecting a conservative leverage profile. The company’s financial health is further supported by positive operating cash flow, providing flexibility for strategic investments or debt reduction.

Growth Trends And Dividend Policy

Growth appears focused on organic expansion within its niche segments, with no current dividend distribution, signaling a reinvestment strategy. The company’s multi-segment diversification may offer resilience, but scalability in competitive markets like fintech and gaming publishing remains a key challenge. Future trends will depend on execution in SME financing and digital content monetization.

Valuation And Market Expectations

With a market cap of approximately £93.27 million (GBp 93,268,560) and a beta of 0.536, TruFin is viewed as a lower-volatility player in the financial services sector. The absence of dividends and modest earnings may limit appeal to income-focused investors, but its niche positioning could attract growth-oriented stakeholders.

Strategic Advantages And Outlook

TruFin’s hybrid model combining finance and publishing provides diversification, though integration risks persist. Its focus on underserved SME and gaming sectors offers growth potential, but competition and regulatory pressures in financial services pose challenges. The outlook hinges on leveraging technology to scale its payment and financing solutions while maintaining profitability.

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