investorscraft@gmail.com

Intrinsic ValueVivo Energy plc (VVO.L)

Previous Close£149.40
Intrinsic Value
Upside potential
Previous Close
£149.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Vivo Energy plc is a leading downstream petroleum company operating across 23 African markets, primarily under the Shell and Engen brands. The company operates through three core segments: Retail, Commercial, and Lubricants, serving a diverse customer base that includes individual consumers, transport operators, and industrial clients. Its Retail segment dominates with over 2,463 service stations, offering fuels, convenience retail, and ancillary services like car washes and ATMs, positioning it as a key player in Africa’s mobility and retail fuel ecosystem. The Commercial segment caters to B2B clients in sectors such as mining, aviation, and marine, providing tailored fuel and lubricant solutions. Meanwhile, the Lubricants segment leverages a robust distribution network to serve both retail and wholesale markets, including exports to neighboring African regions. Vivo Energy’s strategic partnership with Vitol ensures supply chain resilience, while its dual-brand strategy (Shell and Engen) enhances market penetration. The company’s focus on high-growth African economies, combined with its integrated downstream operations, solidifies its competitive edge in a region with rising energy demand and underdeveloped infrastructure.

Revenue Profitability And Efficiency

In FY 2021, Vivo Energy reported revenue of £8.46 billion, reflecting its scale as a major fuel distributor in Africa. Net income stood at £152 million, with diluted EPS of 12 GBp, indicating moderate profitability amid volatile fuel prices. Operating cash flow was robust at £471 million, supported by efficient working capital management, while capital expenditures of £168 million were directed toward network expansion and maintenance.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified revenue streams, with the Retail segment driving volume growth and the Commercial segment providing stable B2B demand. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, though margins remain sensitive to crude oil price fluctuations and regional economic conditions.

Balance Sheet And Financial Health

Vivo Energy maintains a solid balance sheet, with £587 million in cash and equivalents against £790 million in total debt, reflecting a manageable leverage profile. The company’s liquidity position is adequate to support operations and growth initiatives, with no immediate refinancing risks apparent.

Growth Trends And Dividend Policy

Growth is driven by Africa’s expanding fuel demand and Vivo Energy’s strategic network expansion. The company paid a dividend of 13.82 GBp per share in FY 2021, signaling a commitment to shareholder returns, though payout ratios remain conservative to retain flexibility for reinvestment.

Valuation And Market Expectations

Market expectations for Vivo Energy hinge on its ability to capitalize on Africa’s long-term energy demand growth, though near-term valuation is tempered by macroeconomic risks, including currency volatility and regulatory changes in key markets. The stock’s beta of 0.78 suggests moderate sensitivity to broader market movements.

Strategic Advantages And Outlook

Vivo Energy’s strategic advantages include its strong brand partnerships, extensive distribution network, and first-mover presence in underserved African markets. The outlook remains positive, supported by urbanization and economic growth across its operating regions, though geopolitical and supply chain risks warrant monitoring.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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