investorscraft@gmail.com

Intrinsic ValueZigup Plc (ZIG.L)

Previous Close£382.00
Intrinsic Value
Upside potential
Previous Close
£382.00

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

Zigup Plc operates as a diversified mobility solutions provider across the UK, Spain, and Ireland, specializing in automotive services, fleet management, and electric vehicle (EV) infrastructure. The company generates revenue through a mix of service offerings, including contact center support, insurance products, vehicle hire, and crash repair services. Its integrated approach combines fleet operations—130,000 owned/leased and 700,000 managed vehicles—with ancillary services, positioning it as a one-stop mobility partner. Zigup’s pivot to EV charging installations aligns with broader decarbonization trends, enhancing its relevance in a transitioning automotive sector. The rebrand from Redde Northgate in 2024 reflects its strategic focus on unified mobility solutions. While competitive pressures exist in fragmented markets like fleet leasing and repair, Zigup’s scale and vertical integration provide resilience. Its geographic diversification mitigates regional risks, though exposure to cyclical demand in commercial vehicle markets remains a monitorable factor.

Revenue Profitability And Efficiency

Zigup reported revenue of £1.83 billion for FY2024, with net income of £125 million, translating to a diluted EPS of 54p. Operating cash flow stood at £378.4 million, though capital expenditures of £571.3 million reflect heavy investments, likely in fleet modernization and EV infrastructure. The company’s ability to maintain profitability amid high capex suggests disciplined cost management and operational leverage.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by recurring revenue streams from fleet management and insurance services, which likely exhibit higher margins than transactional segments like vehicle sales. However, the capital-intensive nature of fleet operations (evidenced by £782 million in total debt) necessitates scrutiny of ROIC, particularly as EV-related investments may pressure near-term returns.

Balance Sheet And Financial Health

Zigup’s balance sheet shows £39.8 million in cash against £782 million in total debt, indicating leveraged positioning typical for asset-heavy leasing businesses. The debt load is manageable given stable cash flows, but liquidity coverage remains tight. Fleet assets likely provide collateral flexibility, though refinancing risks persist in a higher-rate environment.

Growth Trends And Dividend Policy

Growth is driven by EV adoption and fleet outsourcing trends, though cyclicality in commercial vehicle demand may cause volatility. The 8.8p dividend per share signals commitment to shareholder returns, but payout sustainability depends on balancing reinvestment needs with deleveraging goals.

Valuation And Market Expectations

At a market cap of £776.8 million, Zigup trades at a P/E of ~14x based on FY2024 EPS, aligning with industrials peers. The beta of 1.36 reflects sensitivity to economic cycles. Investors likely price in execution risks around EV transitions and fleet utilization rates.

Strategic Advantages And Outlook

Zigup’s integrated model and scale in fleet management provide competitive moats, while EV charging expansion offers growth optionality. Near-term challenges include debt servicing and capex absorption, but long-term prospects hinge on leveraging mobility trends. Success depends on maintaining service differentiation and cost efficiency amid inflationary pressures.

Sources

Company filings, London Stock Exchange disclosures

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