investorscraft@gmail.com

Intrinsic ValueWilmington plc (WIL.L)

Previous Close£298.00
Intrinsic Value
Upside potential
Previous Close
£298.00

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

Wilmington plc operates as a specialized provider of data, information, and training services tailored to professional markets globally. The company is structured into two core divisions: Information & Data, which delivers risk and compliance solutions to industries like insurance, pensions, and healthcare, and Training & Education, offering compliance training and technical support across financial services, accountancy, and healthcare. Wilmington’s diversified portfolio includes cloud-based insights, CRM tools, and consultancy services, particularly for the pharmaceutical sector, alongside legacy information services and professional association support. The company’s niche focus on compliance and professional development positions it as a trusted partner in regulated industries, leveraging both digital and instructor-led formats to meet evolving client needs. Its market position is reinforced by a blend of subscription-based revenue models and event-driven income streams, ensuring recurring engagement with high-value professional audiences.

Revenue Profitability And Efficiency

Wilmington plc reported revenue of £98.3 million (GBp) for the fiscal year, with net income reaching £41.2 million (GBp), reflecting a robust profit margin. The company’s operating cash flow stood at £22.5 million (GBp), supported by disciplined capital expenditures of just £0.1 million (GBp), indicating efficient resource allocation. This financial performance underscores its ability to monetize its specialized services effectively while maintaining lean operational costs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 45p highlights its earnings strength, further bolstered by a minimal debt load of £2.8 million (GBp) against cash reserves of £67.5 million (GBp). This low leverage and high liquidity position Wilmington to reinvest in growth initiatives or return capital to shareholders, as evidenced by its dividend payout of 11p per share.

Balance Sheet And Financial Health

Wilmington’s balance sheet is notably healthy, with cash and equivalents significantly outweighing total debt. The modest debt level and strong cash position provide ample flexibility to navigate market fluctuations or pursue strategic acquisitions. The company’s financial stability is further reinforced by its positive operating cash flow and negligible capital expenditure requirements.

Growth Trends And Dividend Policy

While specific growth rates are not disclosed, Wilmington’s focus on compliance and professional training aligns with increasing regulatory demands globally, suggesting steady demand for its services. The company’s dividend policy, with a payout of 11p per share, reflects a commitment to shareholder returns, supported by its consistent profitability and strong cash generation.

Valuation And Market Expectations

With a market capitalization of approximately £324 million (GBp) and a beta of 0.34, Wilmington plc is perceived as a relatively stable investment with low market volatility. The company’s valuation likely reflects its niche market positioning and reliable cash flows, though further details on growth expectations would provide deeper insight.

Strategic Advantages And Outlook

Wilmington’s strategic advantage lies in its deep expertise in compliance and professional training, sectors with enduring demand due to regulatory complexity. The company’s diversified service offerings and recurring revenue models position it well for sustained performance. Looking ahead, Wilmington’s ability to expand its digital solutions and capitalize on regulatory trends will be critical to maintaining its market leadership.

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