investorscraft@gmail.com

Intrinsic ValueRELX Plc (REL.L)

Previous Close£2,579.00
Intrinsic Value
Upside potential
Previous Close
£2,579.00

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

RELX Plc operates as a global provider of information-based analytics and decision tools, serving professional and business customers across North America, Europe, and other international markets. The company is structured into four key segments: Risk, Scientific, Technical & Medical (STM), Legal, and Exhibitions. Each segment leverages proprietary data, advanced algorithms, and digital solutions to deliver specialized insights, enhancing customer decision-making and operational efficiency. RELX’s Risk segment focuses on fraud detection and credit risk assessment, while STM supports scientific research and healthcare advancements. The Legal segment offers regulatory and business analytics, and the Exhibitions division facilitates industry networking through hybrid events. RELX maintains a dominant position in niche markets, characterized by high barriers to entry and recurring revenue streams from subscription-based models. Its ability to integrate data analytics with sector-specific expertise reinforces its competitive moat, making it a leader in information services.

Revenue Profitability And Efficiency

RELX reported revenue of £9.43 billion for the latest fiscal year, with net income reaching £1.93 billion, reflecting strong profitability. The company’s operating cash flow stood at £2.61 billion, underscoring efficient cash generation. Capital expenditures were minimal at £20 million, indicating a capital-light business model that prioritizes scalable digital solutions over heavy infrastructure investments.

Earnings Power And Capital Efficiency

Diluted EPS was £1.03, demonstrating RELX’s ability to convert revenue into shareholder returns effectively. The company’s capital efficiency is further highlighted by its high-margin segments, particularly STM and Legal, which benefit from subscription-based revenue models and low incremental costs for digital distribution.

Balance Sheet And Financial Health

RELX maintains a solid balance sheet with £119 million in cash and equivalents, though total debt is elevated at £6.54 billion. The company’s leverage is manageable given its consistent cash flow generation and low cyclicality. Its financial health remains robust, supported by diversified revenue streams and strong liquidity.

Growth Trends And Dividend Policy

RELX has demonstrated steady growth, driven by digital transformation and expansion in analytics-driven services. The company pays a reliable dividend, with a dividend per share of 63p, appealing to income-focused investors. Its growth strategy emphasizes organic innovation and selective acquisitions in high-margin segments.

Valuation And Market Expectations

With a market capitalization of £75.75 billion and a beta of 0.47, RELX is viewed as a stable, low-volatility investment. The market values its predictable earnings and leadership in information services, though premium pricing reflects expectations for sustained mid-single-digit growth.

Strategic Advantages And Outlook

RELX’s strategic advantages lie in its data-driven platforms, entrenched customer relationships, and high switching costs. The outlook remains positive, with growth expected in analytics and decision tools, particularly in risk and healthcare. Continued investment in AI and machine learning will likely enhance its competitive positioning.

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