investorscraft@gmail.com

Intrinsic ValuePhoenix Group Holdings plc (PHNX.L)

Previous Close£739.50
Intrinsic Value
Upside potential
Previous Close
£739.50

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

Phoenix Group Holdings plc is a leading player in the European long-term savings and retirement sector, operating through four key segments: UK Heritage, UK Open, Europe, and Management Services. The company specializes in managing in-force life and pensions policies while offering a diversified portfolio of savings and retirement products, including with-profits funds, unit-linked funds, annuities, workplace pensions, and individual retirement solutions. Its strategic partnerships with firms like abrdn plc, TCS, and HSBC enhance its distribution capabilities and operational efficiency. Phoenix Group serves a broad clientele, including individuals, corporates, and employers, positioning itself as a trusted provider in the mature but competitive UK and European life insurance markets. The company’s focus on legacy book management and modern retirement solutions allows it to balance stable cash flows from heritage policies with growth opportunities in open-market products. Its market position is reinforced by scale advantages, regulatory expertise, and a strong brand built over centuries of operation.

Revenue Profitability And Efficiency

Phoenix Group reported revenue of £14.4 billion for the period, though it posted a net loss of £1.09 billion, reflecting challenges in its investment portfolio or actuarial adjustments. Operating cash flow remained robust at £3.37 billion, indicating strong underlying cash generation from its in-force policies. The absence of capital expenditures suggests a capital-light model focused on managing existing assets rather than heavy reinvestment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -112p highlights near-term earnings pressure, likely due to market volatility or one-off impairments. However, its substantial operating cash flow demonstrates resilience in core operations. Capital efficiency is supported by a disciplined approach to legacy policy management and strategic partnerships that reduce overhead costs.

Balance Sheet And Financial Health

Phoenix Group maintains a solid liquidity position with £9.45 billion in cash and equivalents, against total debt of £3.6 billion, indicating a conservative leverage profile. The strong cash reserves provide flexibility for strategic initiatives or dividend commitments, while the debt level appears manageable relative to its asset base.

Growth Trends And Dividend Policy

Despite earnings volatility, the company has maintained a dividend payout of 54p per share, signaling confidence in its cash flow stability. Growth prospects are tied to the maturation of its legacy books and expansion in open-market retirement products, though the sector’s slow-growth nature may limit upside.

Valuation And Market Expectations

With a market cap of £6.32 billion and a beta of 0.79, Phoenix Group is viewed as a lower-risk investment within the financial sector. The valuation reflects its steady cash flows but also incorporates skepticism about growth potential in a saturated life insurance market.

Strategic Advantages And Outlook

Phoenix Group’s strengths lie in its scale, long-standing customer relationships, and expertise in managing legacy policies. The outlook remains stable, with opportunities in pension risk transfer and digital transformation, though macroeconomic headwinds and regulatory changes pose risks. Its strategic partnerships and cash flow resilience position it well for sustained dividends.

Sources

Company filings, Bloomberg

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