Rentokil Initial plc (RTO.L) Discounted Free Cash Flow - Perpetuity

Rentokil Initial plc

RTO.L (LSE)

Valuation
Rentokil Initial plc Discounted Free Cash Flow - Perpetuity

"""
    Model: Discounted Free Cash Flow - Perpetuity

# Render model description
model.render_description(r"""
## Discounted Free Cash Flow Model

Discounted Free Cash Flow calculates the value of a share based on the company's estimated future Free Cash Flow figures.

See our [GitHub Model Documentation](https://github.com/DiscountingCashFlows/Documentation/blob/main/models-documentation/discounted-free-cash-flow.md#discounted-free-cash-flow-model-source-code)
""")

# Initialize assumptions
assumptions.init({
    "data": {
        "%discount_rate": None,
        "beta": data.get("profile:beta", default=1),
        "%risk_free_rate": data.get("treasury:year10"),
        "%market_premium": data.get("risk:totalEquityRiskPremium"),
        "%tax_rate": None,
        "%growth_in_perpetuity": "2.5%",
        "historical_years": 10,
        "projection_years": 5,
        "%revenue_growth_rate": None,
        "%operating_cash_flow_margin": None,
        "%capital_expenditure_margin": None,
    },
    "hierarchies": [{
        "parent": "%discount_rate",
        "children": [
            "beta",
            "%risk_free_rate",
            "%market_premium",
            "%tax_rate"
        ]
    }]
})

# WACC Calculation
risk_free_rate = assumptions.get("%risk_free_rate")
beta = assumptions.get("beta")
market_premium = assumptions.get("%market_premium")
cost_of_equity = risk_free_rate + beta * market_premium
cost_of_debt = data.get("income:interestExpense / balance:totalDebt")
if cost_of_debt is None:
    # Use the 10-year Treasury yield instead
    cost_of_debt = data.get("treasury:year10")

tax_rate = data.get("income:incomeTaxExpense / income:incomeBeforeTax")
if tax_rate is None or tax_rate < 0:
    # Fall back to the statutory corporate rate
    tax_rate = data.get("risk:corporateTaxRate")
assumptions.set("%tax_rate", tax_rate)

market_cap = data.get("profile:price * income:weightedAverageShsOut")
debt_weight = data.get(f"balance:totalDebt / ({market_cap} + balance:totalDebt)")
if debt_weight is None:
    # Assume zero leverage if missing
    debt_weight = 0

equity_weight = 1 - debt_weight
wacc = debt_weight * cost_of_debt * (1 - assumptions.get("%tax_rate")) + equity_weight * cost_of_equity

# Set the discount rate to the WACC
assumptions.set("%discount_rate", wacc)

data.compute({
    "%operatingCashFlowMargin": "flow:operatingCashFlow / income:revenue",
    "positiveCapitalExpenditure": "-1 * flow:capitalExpenditure",
    "%capitalExpenditureMargin": "positiveCapitalExpenditure / income:revenue",
    "%grossMargin": "income:grossProfit / income:revenue",
    "%operatingMargin": "income:operatingIncome / income:revenue",
    "%netMargin": "income:netIncome / income:revenue",
    "discountedFreeCashFlow": "flow:freeCashFlow",
    "%revenueGrowthRate": "function:growth:income:revenue",
})

data.set_default_range(f"{-assumptions.get('historical_years')}->0")

assumptions.set("%revenue_growth_rate", data.average("%revenueGrowthRate"))
# Limit revenue growth rate between 0% and 25%
assumptions.set_bounds(
    "%revenue_growth_rate", low=0, high="25%"
)

average_operating_cash_flow_margin = data.average("%operatingCashFlowMargin")
assumptions.set("%operating_cash_flow_margin", average_operating_cash_flow_margin)
# Limit OCF range from 0 to 100% (all revenue converted to OCF)
assumptions.set_bounds(
    "%operating_cash_flow_margin", low=0, high="100%"
)

average_capital_expenditure_margin = data.average("%capitalExpenditureMargin")
assumptions.set("%capital_expenditure_margin", average_capital_expenditure_margin)

# Limit CapEx range from 0 to 90% of OCF Margin
assumptions.set_bounds(
    "%capital_expenditure_margin",
    low=0,
    high=assumptions.get("%operating_cash_flow_margin")*.9
)

data.compute({
    "income:revenue": f"""
        income:revenue:-1 * 
        (1 + {assumptions.get('%revenue_growth_rate')})
    """,
    "%revenueGrowthRate": "function:growth:income:revenue",
    "flow:operatingCashFlow": f"""
        income:revenue * 
        {assumptions.get('%operating_cash_flow_margin')}
    """,
    "computedCapitalExpenditure": f"""
        income:revenue * 
        {assumptions.get('%capital_expenditure_margin')}
    """,
    "flow:freeCashFlow": "flow:operatingCashFlow - computedCapitalExpenditure",
    "positiveCapitalExpenditure": "flow:operatingCashFlow - flow:freeCashFlow",
    "discountedFreeCashFlow": f"""
        function:discount:flow:freeCashFlow 
        rate:{assumptions.get('%discount_rate')}
        continuous:true
    """,
    # Informational computations
    "%operatingCashFlowMargin": "flow:operatingCashFlow / income:revenue",
    "%capitalExpenditureMargin": "positiveCapitalExpenditure / income:revenue",
    "%freeCashFlowMargin": "flow:freeCashFlow / income:revenue",
    "#compoundedDiscountRate": f"""
        function:compound:1
        rate:{assumptions.get('%discount_rate')} 
        continuous:true
    """,
    "%compoundedDiscountRate": "#compoundedDiscountRate - 1",
}, forecast=assumptions.get("projection_years"))

# Calculating the Terminal Value
# TV = FCF * (1 + Growth in Perpetuity) / (Discount Rate - Growth in Perpetuity)
discount_rate = assumptions.get("%discount_rate")
growth_in_perpetuity = assumptions.get("%growth_in_perpetuity")
end_year = assumptions.get("projection_years")
terminal_value = data.get(f"""
    flow:freeCashFlow:{end_year} *
    (1 + {growth_in_perpetuity}) / ({discount_rate} - {growth_in_perpetuity})
""")

# Discount the terminal value into the present
tv_discount_rate = (1 + assumptions.get("%discount_rate")) ** assumptions.get('projection_years')
discounted_terminal_value = terminal_value / tv_discount_rate

# Get the sum between current date and projection years
discounted_free_cash_flow_sum = data.sum("discountedFreeCashFlow:1->*")

# Add all Discounted FCFs and the Discounted Terminal Value to calculate the enterprise value
enterprise_value = discounted_terminal_value + discounted_free_cash_flow_sum

# Equity value is calculated by adding cash and subtracting total debt from the enterprise value
equity_value = data.get(f"{enterprise_value} + balance:cashAndShortTermInvestments -  balance:totalDebt")

stock_value = equity_value / data.get("income:weightedAverageShsOut")

model.set_final_value({
    "value": stock_value,
    "units": '$'
})

fcf_5y_cagr = data.cagr(f"flow:freeCashFlow:-1->{assumptions.get('projection_years')}")
revenue_5y_cagr = data.cagr(f"income:revenue:-1->{assumptions.get('projection_years')}")

model.render_results([
    [terminal_value, "Terminal Value", "$"],
    [discounted_terminal_value, "Discounted Terminal Value", "$"],
    [discounted_free_cash_flow_sum, "Sum of Discounted Free Cash Flow", "$"],
    [enterprise_value, "Enterprise Value", "$"],
    [data.get("balance:cashAndCashEquivalents"), "Cash and Equivalents", "$"],
    [data.get("balance:totalDebt"), "Total Debt", "$"],
    [equity_value, "Equity Value", "$"],
    [data.get("income:weightedAverageShsOut"), "Shares Outstanding", "$"],
    [stock_value, "Estimated Value per Share", "$"],
    [data.get("treasury:year10"), "Yield of the U.S. 10 Year Treasury Note", "%"],
    [average_operating_cash_flow_margin, "Average Cash from Operating Activities Margin", "%"],
    [average_capital_expenditure_margin, "Average Capital Expenditure Margin", "%"],
    [cost_of_equity, "Cost of Equity", "%"],
    [equity_weight, "Equity Weight", "%"],
    [cost_of_debt, "Cost of Debt", "%"],
    [debt_weight, "Debt Weight", "%"],
    [revenue_5y_cagr, "Forecasted Revenue - 5 Year CAGR", "%"],
    [fcf_5y_cagr, "Forecasted Free Cash Flow - 5 Year CAGR", "%"],
])

model.render_chart({
    "data": {
        "income:revenue": "Revenue",
        "flow:operatingCashFlow": "Operating Cash Flow",
        "flow:freeCashFlow": "Free Cash Flow",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "discountedFreeCashFlow": "Discounted Free Cash Flow"
    },
    "start": -assumptions.get("historical_years"),
    "end": "*",
    "properties": {
        "title": "Historical Values",
        "set_editable": [
            "income:revenue",
            "flow:operatingCashFlow",
            "flow:freeCashFlow"
        ],
        "hidden_keys": [
            "positiveCapitalExpenditure",
            "discountedFreeCashFlow"
        ],
        "width": "full"
    },
})

# Forecast table
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "%revenueGrowthRate": "Revenue Growth Rate",
        "flow:operatingCashFlow": "Operating Cash Flow",
        "%operatingCashFlowMargin": "Operating Cash Flow Margin",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "%capitalExpenditureMargin": "Capital Expenditure Margin",
        "flow:freeCashFlow": "Free Cash Flow",
        "%freeCashFlowMargin": "Free Cash Flow Margin",
        "%compoundedDiscountRate": "Compounded Discount Rate",
        "discountedFreeCashFlow": "Discounted Free Cash Flow",
    },
    "start": -1,
    "end": "*",
    "properties": {
        "title": "Forecast Data",
        "order": "ascending",
        "include_ltm": False,
        "number_format": "M",
        "width": "full"
    },
})

# Historical table
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "%revenueGrowthRate": "Revenue Growth Rate",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "%grossMargin": "Gross Margin",
        "income:operatingIncome": "Operating Income",
        "%operatingMargin": "Operating Margin",
        "income:netIncome": "Net Income",
        "%netMargin": "Net Margin",
        "flow:operatingCashFlow": "Cash from Operating Activities",
        "%operatingCashFlowMargin": "Cash from Operating Activities Margin",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "%capitalExpenditureMargin": "Capital Expenditure Margin",
        "flow:freeCashFlow": "Free Cash Flow",
    },
    "start": -assumptions.get("historical_years"),
    "end": 0,
    "properties": {
        "title": "Historical Data",
        "display_averages": True,
        "order": "descending",
        "number_format": "M"
    },
})

assumptions.set_description({
    "%discount_rate": r"""
        ## Discount Rate
        
        `Discount Rate` = `Equity Weight` * `Cost of Equity` + `Debt Weight` * `Cost of Debt` * (1 - `Tax Rate`)
        
        Calculated using Weighted Average Cost of Capital (WACC) formula. It represents a firm’s average after-tax cost of capital from all sources, including common stock, preferred stock, bonds, and other forms of debt.
        
        [Read More](https://www.investopedia.com/terms/w/wacc.asp)
        
        ---
        
        ### Cost of Equity
        
        `Cost of Equity` = `Risk Free Rate` + `Beta` * `Market Premium`
        
        The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.
        
        [Read More](https://www.investopedia.com/terms/c/costofequity.asp#mntl-sc-block_1-0-20)
        
        ---
        
        ### Cost of Debt
        
        `Cost of Debt` = `Interest Expense` / `Total Debt`
        
        The cost of debt is the effective rate that a company pays on its debt, such as bonds and loans.
        
        [Read More](https://www.investopedia.com/terms/c/costofdebt.asp)
        
        ---
        
        ### Equity & Debt Weights
        
        `Debt Weight` = `Total Debt` / (`Market Capitalization` + `Total Debt`) = 1 - `Equity Weight`
        
        The Equity Weight represents the proportion of equity-based financing (Market Capitalization), while the Debt Weight represents the proportion of debt-based financing (Total Debt).
        
        ---
        
        ### Tax Rate
        
        `Tax Rate` = `Income Tax Expense` / `Income Before Tax`
        
        The overall tax rate paid by the company on its earned income.
    """,

"beta": r"""
        ## Beta
        
        Beta measures the volatility of a stock's price in relation to the overall stock market. A higher beta indicates greater price fluctuations relative to the market.
    """,

"%risk_free_rate": r"""
        ## Risk-Free Rate
        
        The risk-free rate represents the return an investor expects from an absolutely risk-free investment over a specified time period. By default, it is set to the current yield of the U.S. 10-Year Treasury Bond.
    """,

"%tax_rate": r"""
        ## Tax Rate
        
        `Tax Rate` = `Income Tax Expense` / `Income Before Tax`
        
        This is the company’s **effective tax rate**, reflecting the average rate of tax actually paid on its pre-tax earnings (including all statutory, deferred, and non-recurring items).
        
        This rate is used to adjust the after-tax cost of debt, since interest expense is tax-deductible.
        
        ## Discount Rate
        
        `Discount Rate` =  
        `Debt Weight` × `Cost of Debt` × (1 − `Tax Rate`)  
        + `Equity Weight` × `Cost of Equity`
    """,

"%market_premium": r"""
        ## Market Premium
        
        The market risk premium represents the additional return over the risk-free rate that investors expect for taking on the risks associated with equities.
    """,

"%growth_in_perpetuity": r"""
        ## Growth in Perpetuity
        
        The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.
    """,

"historical_years": r"""
        ## Historical Years
        
        The number of years of historical data used to calculate averages and trends for analysis.
    """,

"projection_years": r"""
        ## Projection Years
        
        The number of years into the future for which the analysis projects financial performance and metrics.
    """,

"%revenue_growth_rate": r"""
        ## Revenue Growth Rate
        
        The annual growth rate applied to projected revenue, starting from the second projection year onward.
    """,

"%operating_cash_flow_margin": r"""
        ## Operating Cash Flow Margin
        
        `Projected Operating Cash Flow` = `Projected Revenue` * `Operating Cash Flow Margin`
        
        This margin represents the percentage of revenue used to estimate future Operating Cash Flow.
    """,

"%capital_expenditure_margin": r"""
        ## Capital Expenditure Margin
        
        `Projected Free Cash Flow` = `Projected Operating Cash Flow` - `Projected Revenue` * `Capital Expenditure Margin`
        
        This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.
    """,
})

print(f"End of model.")

Estimated Value

GBp

Market Price GBp

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Free Cash Flow Model

Discounted Free Cash Flow calculates the value of a share based on the company's estimated future Free Cash Flow figures.

See our GitHub Model Documentation

Interactive Assumptions

Discount Rate Discount Rate `Discount Rate` = `Equity Weight` * `Cost of Equity` + `Debt Weight` * `Cost of Debt` * (1 - `Tax Rate`) Calculated using Weighted Average Cost of Capital (WACC) formula. It represents a firm’s average after-tax cost of capital from all sources, including common stock, preferred stock, bonds, and other forms of debt. Read More Cost of Equity `Cost of Equity` = `Risk Free Rate` + `Beta` * `Market Premium` The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula. Read More Cost of Debt `Cost of Debt` = `Interest Expense` / `Total Debt` The cost of debt is the effective rate that a company pays on its debt, such as bonds and loans. Read More Equity & Debt Weights `Debt Weight` = `Total Debt` / (`Market Capitalization` + `Total Debt`) = 1 - `Equity Weight` The Equity Weight represents the proportion of equity-based financing (Market Capitalization), while the Debt Weight represents the proportion of debt-based financing (Total Debt). Tax Rate `Tax Rate` = `Income Tax Expense` / `Income Before Tax` The overall tax rate paid by the company on its earned income.	%
↳ Beta Beta Beta measures the volatility of a stock's price in relation to the overall stock market. A higher beta indicates greater price fluctuations relative to the market.	#
↳ Risk Free Rate Risk-Free Rate The risk-free rate represents the return an investor expects from an absolutely risk-free investment over a specified time period. By default, it is set to the current yield of the U.S. 10-Year Treasury Bond.	%
↳ Market Premium Market Premium The market risk premium represents the additional return over the risk-free rate that investors expect for taking on the risks associated with equities.	%
↳ Tax Rate Tax Rate `Tax Rate` = `Income Tax Expense` / `Income Before Tax` This is the company’s effective tax rate, reflecting the average rate of tax actually paid on its pre-tax earnings (including all statutory, deferred, and non-recurring items). This rate is used to adjust the after-tax cost of debt, since interest expense is tax-deductible. Discount Rate `Discount Rate` = `Debt Weight` × `Cost of Debt` × (1 − `Tax Rate`) + `Equity Weight` × `Cost of Equity`	%
Growth In Perpetuity Growth in Perpetuity The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.	%
Historical Years Historical Years The number of years of historical data used to calculate averages and trends for analysis.	#
Projection Years Projection Years The number of years into the future for which the analysis projects financial performance and metrics.	#
Revenue Growth Rate Revenue Growth Rate The annual growth rate applied to projected revenue, starting from the second projection year onward.	%
Operating Cash Flow Margin Operating Cash Flow Margin `Projected Operating Cash Flow` = `Projected Revenue` * `Operating Cash Flow Margin` This margin represents the percentage of revenue used to estimate future Operating Cash Flow.	%
Capital Expenditure Margin Capital Expenditure Margin `Projected Free Cash Flow` = `Projected Operating Cash Flow` - `Projected Revenue` * `Capital Expenditure Margin` This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.	%

Results
Terminal Value	3,258 Bil. GBp
Discounted Terminal Value	2,523 Bil. GBp
Sum of Discounted Free Cash Flow	328.1 Bil. GBp
Enterprise Value	2,851 Bil. GBp
Cash and Equivalents	168.9 Bil. GBp
Total Debt	608.4 Bil. GBp
Equity Value	2,412 Bil. GBp
Shares Outstanding	2.91 Bil. GBp
Estimated Value per Share	830.1 GBp
Yield of the U.S. 10 Year Treasury Note	4.09%
Average Cash from Operating Activities Margin	16.15%
Average Capital Expenditure Margin	6.16%
Cost of Equity	6.55%
Equity Weight	68.83%
Cost of Debt	3.14%
Debt Weight	31.17%
Forecasted Revenue - 5 Year CAGR	9.93%
Forecasted Free Cash Flow - 5 Year CAGR	13.49%

Historical Values

Monetary values in GBp

{"sectionId": "section-chart-1", "sectionType": "chart", "title": "Historical Values", "timeseries": "annual", "series": [{"label": "Revenue", "mappingKey": "income:revenue", "data": [{"l": "2015", "x": "2015-12-31", "y": 175900000000}, {"l": "2016", "x": "2016-12-31", "y": 216810000000}, {"l": "2017", "x": "2017-12-31", "y": 241230000000}, {"l": "2018", "x": "2018-12-31", "y": 245500000000}, {"l": "2019", "x": "2019-12-31", "y": 267620000000}, {"l": "2020", "x": "2020-12-31", "y": 278940000000}, {"l": "2021", "x": "2021-12-31", "y": 295390000000}, {"l": "2022", "x": "2022-12-31", "y": 371400000000}, {"l": "2023", "x": "2023-12-31", "y": 537500000000}, {"l": "2024", "x": "2024-12-31", "y": 543600000000}, {"l": "2025", "x": "2025-12-31", "y": 597579480000, "oy": 597579480000, "e": true, "d": 2025, "g": 9.93, "og": 9.93}, {"l": "2026", "x": "2026-12-31", "y": 656919122364, "oy": 656919122364, "e": true, "d": 2026, "g": 9.93, "og": 9.93}, {"l": "2027", "x": "2027-12-31", "y": 722151191214, "oy": 722151191214, "e": true, "d": 2027, "g": 9.93, "og": 9.93}, {"l": "2028", "x": "2028-12-31", "y": 793860804502, "oy": 793860804502, "e": true, "d": 2028, "g": 9.93, "og": 9.93}, {"l": "2029", "x": "2029-12-31", "y": 872691182389, "oy": 872691182389, "e": true, "d": 2029, "g": 9.93, "og": 9.93}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Operating Cash Flow", "mappingKey": "flow:operatingCashFlow", "data": [{"l": "2015", "x": "2015-12-31", "y": 32000000000}, {"l": "2016", "x": "2016-12-31", "y": 36250000000}, {"l": "2017", "x": "2017-12-31", "y": 37980000000}, {"l": "2018", "x": "2018-12-31", "y": 36360000000}, {"l": "2019", "x": "2019-12-31", "y": 46290000000}, {"l": "2020", "x": "2020-12-31", "y": 54420000000}, {"l": "2021", "x": "2021-12-31", "y": 56320000000}, {"l": "2022", "x": "2022-12-31", "y": 60000000000}, {"l": "2023", "x": "2023-12-31", "y": 73700000000}, {"l": "2024", "x": "2024-12-31", "y": 67800000000}, {"l": "2025", "x": "2025-12-31", "y": 96509086020, "oy": 96509086020, "e": true, "d": 2025, "g": 42.34, "og": 42.34}, {"l": "2026", "x": "2026-12-31", "y": 106092438261, "oy": 106092438261, "e": true, "d": 2026, "g": 9.93, "og": 9.93}, {"l": "2027", "x": "2027-12-31", "y": 116627417381, "oy": 116627417381, "e": true, "d": 2027, "g": 9.93, "og": 9.93}, {"l": "2028", "x": "2028-12-31", "y": 128208519927, "oy": 128208519927, "e": true, "d": 2028, "g": 9.93, "og": 9.93}, {"l": "2029", "x": "2029-12-31", "y": 140939625955, "oy": 140939625955, "e": true, "d": 2029, "g": 9.93, "og": 9.93}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Free Cash Flow", "mappingKey": "flow:freeCashFlow", "data": [{"l": "2015", "x": "2015-12-31", "y": 14770000000}, {"l": "2016", "x": "2016-12-31", "y": 15530000000}, {"l": "2017", "x": "2017-12-31", "y": 18640000000}, {"l": "2018", "x": "2018-12-31", "y": 19350000000}, {"l": "2019", "x": "2019-12-31", "y": 29200000000}, {"l": "2020", "x": "2020-12-31", "y": 39170000000}, {"l": "2021", "x": "2021-12-31", "y": 40330000000}, {"l": "2022", "x": "2022-12-31", "y": 41000000000}, {"l": "2023", "x": "2023-12-31", "y": 52600000000}, {"l": "2024", "x": "2024-12-31", "y": 46300000000}, {"l": "2025", "x": "2025-12-31", "y": 59698190052, "oy": 59698190052, "e": true, "d": 2025, "g": 28.94, "og": 28.94}, {"l": "2026", "x": "2026-12-31", "y": 65626220324, "oy": 65626220324, "e": true, "d": 2026, "g": 9.93, "og": 9.93}, {"l": "2027", "x": "2027-12-31", "y": 72142904002, "oy": 72142904002, "e": true, "d": 2027, "g": 9.93, "og": 9.93}, {"l": "2028", "x": "2028-12-31", "y": 79306694369, "oy": 79306694369, "e": true, "d": 2028, "g": 9.93, "og": 9.93}, {"l": "2029", "x": "2029-12-31", "y": 87181849120, "oy": 87181849120, "e": true, "d": 2029, "g": 9.93, "og": 9.93}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Capital Expenditure", "mappingKey": "positiveCapitalExpenditure", "data": [{"l": "2015", "x": "2015-12-31", "y": 17230000000}, {"l": "2016", "x": "2016-12-31", "y": 20720000000}, {"l": "2017", "x": "2017-12-31", "y": 19340000000}, {"l": "2018", "x": "2018-12-31", "y": 17010000000}, {"l": "2019", "x": "2019-12-31", "y": 17090000000}, {"l": "2020", "x": "2020-12-31", "y": 15250000000}, {"l": "2021", "x": "2021-12-31", "y": 15990000000}, {"l": "2022", "x": "2022-12-31", "y": 19000000000}, {"l": "2023", "x": "2023-12-31", "y": 21100000000}, {"l": "2024", "x": "2024-12-31", "y": 21500000000}, {"l": "2025", "x": "2025-12-31", "y": 36810895968}, {"l": "2026", "x": "2026-12-31", "y": 40466217937}, {"l": "2027", "x": "2027-12-31", "y": 44484513378}, {"l": "2028", "x": "2028-12-31", "y": 48901825557}, {"l": "2029", "x": "2029-12-31", "y": 53757776835}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": true}, {"label": "Discounted Free Cash Flow", "mappingKey": "discountedFreeCashFlow", "data": [{"l": "2015", "x": "2015-12-31", "y": 14770000000}, {"l": "2016", "x": "2016-12-31", "y": 15530000000}, {"l": "2017", "x": "2017-12-31", "y": 18640000000}, {"l": "2018", "x": "2018-12-31", "y": 19350000000}, {"l": "2019", "x": "2019-12-31", "y": 29200000000}, {"l": "2020", "x": "2020-12-31", "y": 39170000000}, {"l": "2021", "x": "2021-12-31", "y": 40330000000}, {"l": "2022", "x": "2022-12-31", "y": 41000000000}, {"l": "2023", "x": "2023-12-31", "y": 52600000000}, {"l": "2024", "x": "2024-12-31", "y": 46300000000}, {"l": "2025", "x": "2025-12-31", "y": 59698190052}, {"l": "2026", "x": "2026-12-31", "y": 62794895190}, {"l": "2027", "x": "2027-12-31", "y": 65591467635}, {"l": "2028", "x": "2028-12-31", "y": 68502994088}, {"l": "2029", "x": "2029-12-31", "y": 71553776880}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": true}], "editableDates": {"2025-12-31": 41, "2026-12-31": 42, "2027-12-31": 43, "2028-12-31": 44, "2029-12-31": 45}, "properties": {"display_table": true}, "width": "full"}

Edit Chart Values	2025-12-31	2026-12-31	2027-12-31	2028-12-31	2029-12-31

↳ Growth Rate

Forecast Data

Monetary values in GBp amounts except #	2024 Dec 31	2025 Dec 31	2026 Dec 31	2027 Dec 31	2028 Dec 31	2029 Dec 31
Revenue	543,600	597,579	656,919	722,151	793,861	872,691
Revenue Growth Rate	1.14%	9.93%	9.93%	9.93%	9.93%	9.93%
Operating Cash Flow	67,800	96,509	106,092	116,627	128,209	140,940
Operating Cash Flow Margin	12.47%	16.15%	16.15%	16.15%	16.15%	16.15%
Capital Expenditure	21,500	36,811	40,466	44,485	48,902	53,758
Capital Expenditure Margin	3.96%	6.16%	6.16%	6.16%	6.16%	6.16%
Free Cash Flow	46,300	59,698	65,626	72,143	79,307	87,182
Free Cash Flow Margin	8.52%	9.99%	9.99%	9.99%	9.99%	9.99%
Compounded Discount Rate		0%	4.51%	9.99%	15.77%	21.84%
Discounted Free Cash Flow	46,300	59,698	62,795	65,591	68,503	71,554

Historical Data

Monetary values in GBp amounts except #	Average	LTM Feb 19	2024 Dec 31	2023 Dec 31	2022 Dec 31	2021 Dec 31	2020 Dec 31	2019 Dec 31	2018 Dec 31	2017 Dec 31	2016 Dec 31	2015 Dec 31
Revenue	328,645	441,200	543,600	537,500	371,400	295,390	278,940	267,620	245,500	241,230	216,810	175,900
Revenue Growth Rate	9.93%	-18.84%	1.14%	44.72%	25.73%	5.9%	4.23%	9.01%	1.77%	11.26%	23.26%	1.04%
Cost of Revenue	223,656	387,650	87,700	387,800	273,700	223,910	213,640	209,900	191,140	183,830	167,400	133,550
Gross Profit	104,988	53,550	455,900	149,700	97,700	71,480	65,300	57,720	54,360	57,400	49,410	42,350
Gross Margin	28.38%	12.14%	83.87%	27.85%	26.31%	24.2%	23.41%	21.57%	22.14%	23.79%	22.79%	24.08%
Operating Income	35,964	46,000	54,900	76,600	31,700	34,650	29,380	26,560	24,550	29,240	23,240	18,780
Operating Margin	10.82%	10.43%	10.1%	14.25%	8.54%	11.73%	10.53%	9.93%	10%	12.12%	10.72%	10.68%
Net Income	24,855	20,500	30,700	38,100	23,200	26,300	18,600	28,380	-9,830	68,280	16,750	12,430
Net Margin	8.08%	4.65%	5.65%	7.09%	6.25%	8.9%	6.67%	10.6%	-4%	28.3%	7.73%	7.07%
Cash from Operating Activities	51,161	61,650	67,800	73,700	60,000	56,320	54,420	46,290	36,360	37,980	36,250	32,000
Cash from Operating Activities Margin	16.15%	13.97%	12.47%	13.71%	16.16%	19.07%	19.51%	17.3%	14.81%	15.74%	16.72%	18.19%
Capital Expenditure	18,030	14,100	21,500	21,100	19,000	15,990	15,250	17,090	17,010	19,340	20,720	17,230
Capital Expenditure Margin	6.16%	3.2%	3.96%	3.93%	5.12%	5.41%	5.47%	6.39%	6.93%	8.02%	9.56%	9.79%
Free Cash Flow	33,131	47,550	46,300	52,600	41,000	40,330	39,170	29,200	19,350	18,640	15,530	14,770