investorscraft@gmail.com

Intrinsic ValueCompass Group PLC (CPG.L)

Previous Close£2,187.00
Intrinsic Value
Upside potential
Previous Close
£2,187.00

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

Compass Group PLC is a global leader in food and support services, operating across North America, Europe, and other international markets. The company provides a diverse range of services, including catering, cleaning, facility management, and remote camp operations, catering to sectors such as business and industry, healthcare, education, and sports. Its broad service portfolio and geographic reach position it as a key player in the outsourced services industry, leveraging scale and operational expertise to maintain competitive margins. Compass Group’s ability to deliver integrated solutions across multiple verticals enhances its value proposition, making it a preferred partner for clients seeking efficiency and quality. The company’s focus on contract-based revenue ensures stable cash flows, while its exposure to defensive sectors like healthcare and education provides resilience during economic downturns. With a strong market presence and a reputation for reliability, Compass Group is well-positioned to capitalize on the growing trend of outsourcing non-core services.

Revenue Profitability And Efficiency

Compass Group reported revenue of £42.0 billion for the fiscal year, reflecting its extensive service footprint. Net income stood at £1.4 billion, with diluted EPS of 82p, indicating robust profitability. Operating cash flow of £3.1 billion underscores efficient operations, while capital expenditures of £572 million highlight ongoing investments in service quality and expansion. The company’s ability to convert revenue into cash flow demonstrates strong operational discipline.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability and cash generation. With a net income margin of approximately 3.3%, Compass Group maintains healthy returns despite operating in a competitive, low-margin industry. Its capital efficiency is further reflected in the balance between reinvestment and cash retention, supporting both growth and shareholder returns.

Balance Sheet And Financial Health

Compass Group’s balance sheet shows £623 million in cash and equivalents against total debt of £5.9 billion, indicating manageable leverage. The company’s financial health is supported by strong operating cash flows, which provide ample coverage for debt obligations and dividend payments. Its conservative leverage profile and liquidity position ensure flexibility for strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, driven by contract wins and geographic expansion. A dividend per share of 55.3p reflects a commitment to returning capital to shareholders, supported by stable cash flows. Compass Group’s growth strategy focuses on organic expansion and selective acquisitions, aligning with its long-term market positioning.

Valuation And Market Expectations

With a market capitalization of £45.7 billion and a beta of 0.58, Compass Group is perceived as a relatively stable investment within the consumer cyclical sector. The valuation reflects expectations of sustained growth and resilience, given its diversified client base and defensive end markets.

Strategic Advantages And Outlook

Compass Group’s strategic advantages include its global scale, diversified service offerings, and strong client relationships. The outlook remains positive, supported by trends toward outsourcing and the company’s ability to adapt to evolving customer needs. Continued focus on operational efficiency and innovation will likely drive long-term value creation.

Sources

Company filings, market data

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