investorscraft@gmail.com

Intrinsic ValueDCC plc (DCC.L)

Previous Close£4,636.00
Intrinsic Value
Upside potential
Previous Close
£4,636.00

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

DCC plc operates as a diversified sales, marketing, and support services company with a strong presence in energy, healthcare, and technology sectors. Its core segments—DCC LPG, DCC Retail & Oil, DCC Healthcare, and DCC Technology—cater to diverse markets, leveraging a mix of B2B and B2C models. The company’s LPG and oil segments provide essential energy solutions, while its healthcare division focuses on contract manufacturing and distribution of health and beauty products. The technology arm distributes consumer and enterprise tech products, positioning DCC as a key intermediary in global supply chains. DCC’s market position is reinforced by its vertically integrated operations, spanning procurement, logistics, and retail distribution. Its ability to serve fragmented markets—such as LPG in rural areas or niche healthcare products—gives it a competitive edge. The company’s geographic diversification across Europe and beyond mitigates regional risks while allowing it to capitalize on localized demand. DCC’s hybrid model, combining asset-light distribution with selective vertical integration, enhances scalability and margins.

Revenue Profitability And Efficiency

DCC reported revenue of £198.6 billion (GBp) for FY 2024, with net income of £326.3 million (GBp), reflecting a modest net margin of approximately 1.6%. Operating cash flow stood at £722 million (GBp), underscoring efficient working capital management. Capital expenditures of £230 million (GBp) suggest disciplined reinvestment, aligning with its asset-light distribution focus.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 3.3 GBp indicates stable earnings power, supported by diversified revenue streams. Its capital efficiency is evident in its ability to generate £722 million (GBp) in operating cash flow against £2.3 billion (GBp) in total debt, though leverage remains moderate. The beta of 0.72 suggests lower volatility relative to the market.

Balance Sheet And Financial Health

DCC maintains a solid balance sheet with £1.1 billion (GBp) in cash and equivalents against £2.3 billion (GBp) in total debt, yielding a net debt position of £1.2 billion (GBp). This leverage is manageable given its cash flow generation and diversified operations. The liquidity position supports ongoing dividends and selective M&A.

Growth Trends And Dividend Policy

Growth is driven by organic expansion in energy distribution and acquisitions in healthcare and technology. The dividend per share of 206.4 GBp reflects a commitment to shareholder returns, though payout ratios remain sustainable. The company’s diversified model mitigates cyclical risks in any single segment.

Valuation And Market Expectations

With a market cap of £4.5 billion (GBp), DCC trades at a P/E multiple of approximately 13.8x (based on diluted EPS), aligning with its stable but low-margin profile. The market likely prices in steady cash flows rather than high growth, given its mature segments.

Strategic Advantages And Outlook

DCC’s strengths lie in its diversified revenue base, operational scalability, and entrenched distribution networks. Near-term challenges include energy price volatility and supply chain disruptions, but its healthcare and technology segments offer growth upside. Strategic acquisitions and efficiency gains should support mid-term performance.

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