investorscraft@gmail.com

Intrinsic ValueUP Global Sourcing Holdings plc (UPGS.L)

Previous Close£120.00
Intrinsic Value
Upside potential
Previous Close
£120.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

UP Global Sourcing Holdings plc operates in the consumer cyclical sector, specializing in branded household products under well-known labels such as Beldray, Salter, and Intempo. The company’s revenue model is built on supplying a diverse range of products, including kitchenware, laundry solutions, and audio equipment, primarily through retail partnerships and online channels. Its multi-brand strategy allows it to cater to various consumer needs while maintaining a strong presence in the competitive home goods market. Positioned as a value-driven supplier, UP Global Sourcing leverages its established brand portfolio to secure shelf space with major retailers, ensuring consistent demand. The company’s focus on cost-efficient sourcing and distribution enhances its ability to deliver affordable yet quality products, reinforcing its market position. With operations spanning multiple geographies, it benefits from diversified revenue streams while navigating sector-specific challenges such as fluctuating consumer demand and supply chain disruptions.

Revenue Profitability And Efficiency

For FY 2023, UP Global Sourcing reported revenue of £166.3 million, demonstrating resilience in a competitive market. Net income stood at £12.6 million, reflecting effective cost management and operational efficiency. The company generated £20.4 million in operating cash flow, supported by disciplined working capital practices, while capital expenditures remained modest at £1.0 million, indicating a lean operational structure.

Earnings Power And Capital Efficiency

The company’s diluted EPS was not disclosed, but its net income suggests stable earnings power. Operating cash flow of £20.4 million underscores its ability to convert sales into cash efficiently. With minimal capital expenditures, UP Global Sourcing maintains a capital-light model, allowing for reinvestment in growth initiatives or shareholder returns.

Balance Sheet And Financial Health

UP Global Sourcing held £5.1 million in cash and equivalents as of FY 2023, against total debt of £25.0 million. The balance sheet reflects moderate leverage, with liquidity supported by strong operating cash flow. The company’s financial health appears manageable, though debt levels warrant monitoring in light of its cyclical industry exposure.

Growth Trends And Dividend Policy

Revenue trends indicate steady demand for the company’s product portfolio. A dividend of 7p per share signals a commitment to returning capital to shareholders, though the absence of shares outstanding data limits further analysis. Growth may hinge on expanding brand reach and optimizing supply chains to mitigate cost pressures.

Valuation And Market Expectations

With a market cap of approximately £107.2 million and a beta of 1.72, UP Global Sourcing exhibits higher volatility relative to the market. Investors likely price in sector cyclicality and competitive risks, though its established brand portfolio provides a degree of stability. Valuation metrics remain incomplete without EPS or P/E data.

Strategic Advantages And Outlook

UP Global Sourcing’s multi-brand strategy and retail partnerships provide a competitive edge in the home goods sector. The outlook depends on sustaining cost efficiencies and navigating consumer demand shifts. Strategic focus on e-commerce and product innovation could drive future growth, though macroeconomic headwinds pose risks.

Sources

Company description, financial data inferred from provided metrics

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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