Finncap have 265p target price : 70% upside....21 Jul 2022 12:54
Finncap have updated - they have a 265p target price. They conclude (note the large amount of firepower for acquisitions):
"Valuation
SDI Group is a premium stock, built over the past eight years as it has successfully and consistently gone about its business. This premium valuation is merited through the combination of good organic growth in its operations with accretive acquisitions. Management has consistently added value through the introduction and integration of new businesses into the SDI stable, providing it also with the capital and capacity to drive incremental organic growth (22% in FY 2022, 19% in FY 2021 and 4% in 2020).
Acquisitions are unmodelled. With the constant prospect of additive acquisitions boosting the underlying operating fundamentals, the valuation is consistently grown into. Given the M&A arbitrage that exists between the purchase price (c.4-9x EV/EBIT) paid historically and the current trading multiple, if its recent acquisitional track record is a guide to future performance and value creation, any acquisition is likely to give rise to further EPS accretion and an uplift in the target price.
Together with internally generated free cashflow of £7-9m, the company has the firepower (£20m loan facility, £16m of which is currently undrawn, and excluding £10m accordion) to acquire up to c.£4m of EBIT, which would imply c.£16m of EBIT in FY 2024, some 33% above current forecasts.
SDI currently trades on FY 4/2023 EV/Sales, EV/EBITDA and P/E of 2.5x, 10.6x and 16.3x, respectively, which includes the benefit of the follow-on OEM Atik camera contract. This represents a substantial discount to its peer group (Judges Scientific), which is seen as a comparable investment with a similar and proven buy and build strategy. Judges Scientific currently trades on FY 12/2022 EV/Sales, EV/EBITDA and P/E of 4.8x, 19.7x and 25.5x (Figure 15).
We are making no changes to our target price of 265p, at which price the stock trades on EV/EBITDA of 18.0x FY 2022, rising to 21.3x FY 2023 (Figure 14). We expect SDI to generate free cashflow of £7.4m in FY 2023, rising to £9.0 in FY 2024, which would imply a FY 2023 free cashflow yield of 2.7% rising to 3.3%. At the current price, the FCF yield is 4.9% rising to 6.0%. Contrast this with Judges Scientific, which is expected to generate £18.4m of FCF, and trades on a 4.0% FY 2023 FCF yield."