investorscraft@gmail.com

Intrinsic ValueWestminster Group PLC (WSG.L)

Previous Close£0.85
Intrinsic Value
Upside potential
Previous Close
£0.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Westminster Group PLC operates as a specialized security and services provider, delivering advanced technology solutions and managed services to governments, NGOs, and commercial clients globally. The company operates through two core segments: Managed Services, which includes manned security, infrastructure management, and training, and Technology, which focuses on surveillance, detection, and screening systems. Its offerings cater to high-risk environments such as airports, ports, and critical infrastructure, positioning it as a niche player in the security sector. Westminster differentiates itself through integrated solutions that combine hardware, software, and on-the-ground expertise, addressing complex security challenges in emerging and developed markets. The company’s focus on long-term contracts and recurring revenue streams from managed services provides stability, while its technology segment drives innovation in threat detection and response. Despite its specialized expertise, Westminster faces competition from larger defense and security firms, requiring continuous investment in R&D and strategic partnerships to maintain its market position.

Revenue Profitability And Efficiency

In FY 2023, Westminster reported revenue of £6.39 million, reflecting its reliance on project-based contracts and managed services. The company posted a net loss of £2.83 million, with diluted EPS of -0.86p, indicating ongoing profitability challenges. Operating cash flow was negative at £1.06 million, exacerbated by capital expenditures of £143k, underscoring the capital-intensive nature of its operations and the need for improved cost management.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue into sustainable profits. With an operating cash flow deficit and minimal capital expenditures relative to revenue, Westminster’s ability to fund growth internally remains constrained. Its diluted EPS of -0.86p further underscores weak earnings power, necessitating external financing or operational restructuring to improve capital efficiency.

Balance Sheet And Financial Health

Westminster’s balance sheet shows limited liquidity, with cash and equivalents of £977k against total debt of £1.97 million, indicating a leveraged position. The negative operating cash flow raises concerns about near-term solvency, though its modest market capitalization of £9.25 million suggests equity financing could be a potential avenue for strengthening its financial position.

Growth Trends And Dividend Policy

The company has not paid dividends, reflecting its focus on reinvesting limited resources into operations. Growth is contingent on securing new contracts and expanding its managed services footprint, though recent financial performance suggests challenges in scaling profitably. The lack of dividend payouts aligns with its current need to preserve capital for operational and strategic initiatives.

Valuation And Market Expectations

With a market cap of £9.25 million and negative earnings, Westminster trades as a high-risk speculative investment. The absence of positive earnings or cash flow limits traditional valuation metrics, leaving its stock price driven by sentiment around contract wins and geopolitical demand for security solutions. Investors likely await signs of operational turnaround or sustained revenue growth.

Strategic Advantages And Outlook

Westminster’s niche expertise in integrated security solutions provides a competitive edge in targeted markets. However, its financial instability and reliance on lump-sum contracts pose risks. The outlook hinges on securing long-term managed services contracts and improving operational efficiency. Strategic partnerships or technological advancements could enhance its market position, but execution risks remain high given current financial constraints.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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