investorscraft@gmail.com

Intrinsic ValueVan Elle Holdings plc (VANL.L)

Previous Close£37.00
Intrinsic Value
Upside potential
Previous Close
£37.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Van Elle Holdings plc is a UK-based ground engineering specialist, operating in the industrials sector with a focus on foundational and geotechnical solutions. The company serves diverse markets, including commercial, residential, rail, and infrastructure, through three core segments: General Piling, Specialist Piling and Rail, and Ground Engineering Services. Its revenue model is project-driven, leveraging technical expertise in piling, retaining walls, ground investigation, and rail engineering. Van Elle differentiates itself through integrated services, combining design, manufacturing, and installation of precast concrete products for specialized foundations. The company holds a niche position in the UK's construction ecosystem, catering to high-demand sectors like housing and transport infrastructure. Its rail engineering services, in particular, align with national infrastructure priorities, providing stability in revenue streams. With a vertically integrated approach, Van Elle mitigates supply chain risks while maintaining competitive margins in a fragmented market.

Revenue Profitability And Efficiency

Van Elle reported revenue of £139.5 million (GBp 13,947,900k) for FY2024, with net income of £4.2 million (GBp 421,400k), reflecting a modest but stable profitability margin. Operating cash flow stood at £8.7 million (GBp 870,800k), indicating efficient working capital management. Capital expenditures of £5.5 million (GBp 550,000k) suggest disciplined reinvestment to sustain operational capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 3.9p demonstrates its ability to generate earnings despite sector volatility. With a beta of 0.577, Van Elle exhibits lower systematic risk compared to the broader market, supported by its diversified service portfolio. The operating cash flow-to-revenue ratio of 6.2% underscores reasonable capital efficiency in converting sales to cash.

Balance Sheet And Financial Health

Van Elle maintains a conservative balance sheet, with £6.0 million (GBp 600,200k) in cash and equivalents against total debt of £7.6 million (GBp 764,600k). The low leverage ratio suggests financial flexibility, while the absence of significant liquidity constraints positions the company to navigate cyclical downturns in construction activity.

Growth Trends And Dividend Policy

The company’s growth is tied to UK infrastructure spending, with rail and housing sectors offering steady demand. A dividend of 1p per share reflects a commitment to shareholder returns, though payout ratios remain sustainable given current earnings. Future growth may hinge on strategic contracts and operational scalability in high-margin segments.

Valuation And Market Expectations

With a market cap of £44.4 million (GBp 443,624k), Van Elle trades at a P/E multiple of approximately 10.5x, aligning with niche engineering peers. The valuation implies moderate growth expectations, balancing sector risks with the company’s established market position and recurring rail-related revenue.

Strategic Advantages And Outlook

Van Elle’s integrated service model and rail specialization provide resilience against construction cyclicality. The UK’s focus on infrastructure renewal and housing shortages presents tailwinds, though labor and material cost inflation remain challenges. The outlook is cautiously optimistic, contingent on contract execution and macroeconomic stability.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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