investorscraft@gmail.com

Intrinsic ValueVp plc (VP.L)

Previous Close£540.00
Intrinsic Value
Upside potential
Previous Close
£540.00

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

Vp plc operates as a diversified equipment rental and services provider across the UK and international markets, catering to construction, infrastructure, and industrial sectors. The company’s multi-brand strategy, including UK Forks, Brandon Hire Station, and Groundforce, allows it to serve niche segments such as rail infrastructure, civil engineering, and safety equipment rental. Its specialized offerings, like excavation support systems and portable roadways, position it as a critical enabler for large-scale projects. Vp plc’s subsidiary structure ensures targeted expertise in each market, reinforcing its competitive edge against generalist rental firms. The company’s focus on high-demand sectors like rail maintenance and housebuilding provides resilience, though exposure to cyclical industries introduces variability. With a long-standing presence since 1950, Vp plc has established trust and operational scale, though it faces competition from global players like Ashtead Group. Its subsidiary-driven model supports localized service delivery, enhancing customer retention in fragmented markets.

Revenue Profitability And Efficiency

Vp plc reported revenue of £368.7 million (GBp) for FY 2024, though net income was negative at -£5.3 million, reflecting operational or cost challenges. Operating cash flow remained robust at £89.6 million, indicating core rental activities generate healthy liquidity. Capital expenditures of -£71.4 million suggest ongoing investment in fleet maintenance and expansion, critical for sustaining rental demand.

Earnings Power And Capital Efficiency

The diluted EPS of -0.13 GBp underscores earnings pressure, likely due to macroeconomic or sector-specific headwinds. However, the company’s ability to maintain positive operating cash flow highlights efficient working capital management. The capital-intensive nature of equipment rental necessitates disciplined asset utilization, with rental yield and fleet turnover being key metrics for future improvement.

Balance Sheet And Financial Health

Vp plc’s balance sheet shows £6.1 million in cash against £193.2 million in total debt, indicating leveraged operations common in rental businesses. The debt level warrants monitoring, though the stable cash flow from operations provides some coverage. Fleet reinvestment needs may strain liquidity if demand softens, but the company’s diversified client base mitigates concentration risk.

Growth Trends And Dividend Policy

Despite the net loss, Vp plc maintained a dividend of 39 GBp per share, signaling confidence in long-term cash generation. Growth hinges on infrastructure spending and housing activity in the UK, with international segments offering optionality. The dividend payout may face scrutiny if profitability does not recover, but the current yield could appeal to income-focused investors.

Valuation And Market Expectations

With a market cap of £235.6 million and a beta of 0.575, Vp plc is viewed as relatively stable but undervalued given its earnings slump. Investors likely await a cyclical rebound in construction and rail sectors to drive re-rating. The stock’s performance will depend on execution in niche markets and debt management.

Strategic Advantages And Outlook

Vp plc’s strategic advantage lies in its specialized, multi-brand approach and entrenched relationships in UK infrastructure. Near-term challenges include macroeconomic uncertainty and competitive pressures, but its diversified rental fleet and focus on essential services provide a buffer. The outlook hinges on sector recovery and operational efficiency gains to restore profitability.

Sources

Company filings, London Stock Exchange data

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