investorscraft@gmail.com

Intrinsic ValueWH Ireland Group plc (WHI.L)

Previous Close£4.25
Intrinsic Value
Upside potential
Previous Close
£4.25

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

WH Ireland Group plc operates as a diversified financial services firm in the UK, specializing in wealth management and capital markets. The Wealth Management segment offers bespoke advisory and investment solutions to retail clients, while the Capital Markets division provides corporate finance, broking, and research services to institutional investors and high-net-worth individuals. The company’s dual-segment approach allows it to cater to both private and corporate clients, leveraging its long-standing reputation since 1872. WH Ireland holds a niche position as a nominated adviser for AIM-listed companies, reinforcing its role in facilitating growth capital and strategic advisory. Despite operating in a competitive landscape dominated by larger players, the firm differentiates itself through personalized service and deep sector expertise. Its institutional research capabilities further enhance its market positioning, though scale limitations may constrain broader market penetration.

Revenue Profitability And Efficiency

WH Ireland reported negative revenue of £5.83 million and a net loss of £5.94 million for FY 2024, reflecting operational challenges. The diluted EPS of -3.38p underscores profitability pressures, while operating cash flow was negative at £5.3 million, indicating strained liquidity. Capital expenditures were minimal (£16,000), suggesting limited investment in growth initiatives during the period.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue into profitability. With no debt reported, WH Ireland’s capital structure appears lean, but the lack of earnings power raises questions about sustainable returns. The absence of dividend payments aligns with its current loss-making position.

Balance Sheet And Financial Health

WH Ireland maintains a cash position of £4.9 million, providing a modest liquidity buffer. The debt-free balance sheet reduces financial risk, but persistent operating losses could erode cash reserves over time. The equity base, supported by 2.54 billion outstanding shares, remains thinly capitalized relative to its market cap of £5.36 million.

Growth Trends And Dividend Policy

Recent performance indicates contraction, with no dividend distributions amid losses. The company’s growth trajectory appears stagnant, with limited visibility on near-term turnaround. A focus on cost management and segmental realignment may be critical to restoring positive momentum.

Valuation And Market Expectations

The market cap of £5.36 million and low beta (0.419) suggest muted investor expectations. The valuation reflects skepticism about near-term recovery, with no earnings multiple applicable due to losses. Investor sentiment may hinge on operational restructuring or strategic shifts.

Strategic Advantages And Outlook

WH Ireland’s strengths lie in its niche advisory roles and established client relationships. However, the outlook remains cautious given financial underperformance. A pivot toward higher-margin services or consolidation opportunities could be pivotal, but execution risks persist in a competitive financial services environment.

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