investorscraft@gmail.com

Intrinsic ValueNaked Wines plc (WINE.L)

Previous Close£71.00
Intrinsic Value
Upside potential
Previous Close
£71.00

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

Naked Wines plc operates in the global online wine retail sector, leveraging a direct-to-consumer model that connects independent winemakers with customers through a subscription-based platform. The company focuses on offering exclusive, high-quality wines at competitive prices by cutting out traditional middlemen, fostering a unique value proposition. Its business model relies on recurring customer investments, known as 'Angel' memberships, which provide upfront funding to winemakers in exchange for future wine deliveries. This approach not only secures supply but also builds customer loyalty through exclusive access and personalized offerings. Operating primarily in the UK, US, and Australia, Naked Wines competes in a fragmented market dominated by traditional retailers and e-commerce giants. Its niche positioning as a curator of artisan wines differentiates it from mass-market competitors, though it faces challenges in scaling profitability amid high customer acquisition costs and logistical complexities in the global wine trade.

Revenue Profitability And Efficiency

Naked Wines reported revenue of 290.4 million GBp for FY 2024, reflecting its ability to generate substantial sales despite a net loss of 20.8 million GBp. The negative diluted EPS of -0.28 GBp underscores ongoing profitability challenges, likely tied to operational inefficiencies and marketing expenses. Operating cash flow of 3.3 million GBp suggests some capacity to fund operations, though capital expenditures of 1.1 million GBp indicate restrained investment in growth.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained, as evidenced by its net loss and thin operating cash flow. Capital efficiency is modest, with limited reinvestment relative to revenue. The model’s reliance on upfront customer funding ('Angel' investments) provides working capital but may not sustainably offset high customer acquisition and fulfillment costs in the long term.

Balance Sheet And Financial Health

Naked Wines maintains a balanced liquidity position, with cash and equivalents of 31.9 million GBp against total debt of 15.9 million GBp. The manageable debt level and positive operating cash flow suggest near-term solvency, though recurring losses could pressure financial flexibility if not addressed. The absence of dividends aligns with its focus on preserving capital for turnaround efforts.

Growth Trends And Dividend Policy

Top-line growth potential exists in expanding its subscriber base and geographic reach, but profitability trends remain negative. The company has no dividend policy, prioritizing reinvestment in customer acquisition and retention. Success hinges on improving unit economics and scaling its membership model efficiently.

Valuation And Market Expectations

With a market cap of ~58.2 million GBp and a beta of 1.54, Naked Wines is viewed as a high-risk, high-reward play in the niche online wine market. Investors likely await evidence of sustainable profitability or strategic shifts to justify current valuation levels.

Strategic Advantages And Outlook

Naked Wines’ direct sourcing and membership model offer differentiation, but execution risks persist. The outlook depends on optimizing marketing spend, enhancing customer lifetime value, and navigating competitive and regulatory pressures in key markets. A turnaround would require disciplined cost management and scalable growth initiatives.

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