investorscraft@gmail.com

Intrinsic ValueYouGov plc (YOU.L)

Previous Close£239.50
Intrinsic Value
Upside potential
Previous Close
£239.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

YouGov plc is a global leader in online market research, operating across key regions including the UK, US, Germany, and the Asia Pacific. The company specializes in data-driven insights through its three core divisions: Data Products, Data Services, and Custom Research. Its syndicated data products, offered on a subscription basis, provide recurring revenue streams, while fast-turnaround services and bespoke research cater to immediate client needs. YouGov differentiates itself through its proprietary panel of engaged respondents, ensuring high-quality, real-time data. The company also extends its capabilities into software development and media production, enhancing its value proposition. Positioned in the competitive advertising and market research sector, YouGov leverages technology and scale to maintain a strong market presence, particularly in digital and programmatic research solutions. Its global footprint and diversified service offerings position it as a trusted partner for businesses seeking actionable consumer insights.

Revenue Profitability And Efficiency

YouGov reported revenue of £335.3 million (GBp) for the fiscal year ending July 2024, reflecting its broad client base and diversified service offerings. However, the company recorded a net loss of £2.4 million (GBp), with diluted EPS at -0.0202, indicating margin pressures. Operating cash flow stood at £39.7 million (GBp), demonstrating solid cash generation despite profitability challenges. Capital expenditures were modest at £2 million (GBp), suggesting disciplined investment.

Earnings Power And Capital Efficiency

The company’s operating cash flow of £39.7 million (GBp) underscores its ability to convert revenue into cash, though net income remains negative. With a capital expenditure of just £2 million (GBp), YouGov maintains capital efficiency, prioritizing high-return investments. The diluted EPS of -0.0202 highlights earnings challenges, likely due to competitive or operational headwinds in its core markets.

Balance Sheet And Financial Health

YouGov holds £73.6 million (GBp) in cash and equivalents, providing liquidity against total debt of £238.8 million (GBp). The debt level suggests leverage, but strong operating cash flow helps mitigate refinancing risks. The balance sheet reflects a focus on growth investments, though profitability metrics will be critical for sustaining financial flexibility.

Growth Trends And Dividend Policy

Despite a net loss, YouGov maintains a dividend payout of 9 GBp per share, signaling confidence in long-term cash generation. Revenue growth potential lies in expanding its data products and international footprint. The company’s ability to scale subscription-based offerings will be key to improving profitability and sustaining shareholder returns.

Valuation And Market Expectations

With a market cap of approximately £370 million (GBp) and a beta of 1.168, YouGov is viewed as moderately volatile relative to the market. Investors likely price in recovery potential, given its strong cash flow and niche positioning in digital market research. Valuation multiples will hinge on margin improvement and debt management.

Strategic Advantages And Outlook

YouGov’s proprietary data assets and global reach provide a competitive edge in the evolving market research landscape. Strategic focus on high-margin subscription products and technology integration could drive future profitability. Near-term challenges include optimizing costs and leveraging scale, but long-term prospects remain solid given increasing demand for data-driven decision-making.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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