DWF Group Plc A Unique Global Legal Services Business

DWF Group Plc (LON:DWF) is the first legal services business operating on a global scale to come to the public market. The legal services market offers a significant and compelling growth opportunity for DWF, and we believe its innovative and differentiated offering leaves it well positioned to continue its strong growth profile. The business is underpinned by longstanding client relationships and a ‘business as usual’ proposition that meets their everyday legal needs, generating a stable and repeatable revenue stream. It also benefits from exposure to high margin, counter-cyclical litigation work which accounts for c.65% of Group revenue. At current market value the shares trade on an FY19 P/E of 17.7x, falling to 10.6x in FY20 representing an attractive discount to its listed peers. The cash generative nature of the business and an expected 70% pay-out ratio translates to a c.6.6% FY20 dividend yield, rising to c.8.4% in FY21. Based on management’s medium-term targets we believe the Group is capable of generating £100m+ EBITDA, implying an intrinsic value of more than £1bn in the future.

A unique offering: DWF is a fast growing and increasingly internationalised mid-market legal services business, bridging the gap between large global “Magic Circle” law firms and smaller regional legal businesses. Its unique offering not only encompasses the complex legal work of a traditional law firm but extends to a complementary range of managed and connected service solutions catering to the repeatable ‘business as usual, end to end’ legal requirements of its clients, giving earnings a degree of predictability.

Compelling market opportunity: The market opportunity is significant, with the UK legal market worth £33bn alone. The wider Global Legal market is valued at £653bn and expected to reach £778bn by 2021. We believe there is also a much broader market opportunity beyond this for DWF’s non-legal, Managed and Connected Services. The legal services market has consistently grown above global GDP and looks set to continue to benefit from ongoing regulatory changes, a shift towards greater outsourcing, continuous technological development, global clients increasingly internationalising and a trend in consolidating supply chains, in what remains a highly fragmented market.

Attractive financials: We believe DWF’s financial profile is compelling and forecast a three-year revenue CAGR of 14.4% from FY18 to FY21 which represents a slight acceleration on the 12.5% CAGR seen in the three years to FY18 with growth front-loaded as the newly established parts of the group accelerate their early stage expansion. Our forecasts are supported by solid growth in H1 FY19, both in revenue (+18.3%) and gross margin (+270bps on a Zeus Capital (ZC) adjusted basis), creating good momentum into full year FY19 and FY20. As a cash generative business with minimal capital requirements, DWF anticipates distributing c.70% of PAT as a dividend.

Valuation: At last close, the shares trade on an April FY19 P/E of 17.7x falling to 10.6x in FY20. We have considered a range of intrinsic valuation methodologies, including peer group multiples, DCF, DDM and FCF Yield. The average share price outcome based on these techniques points towards an intrinsic value of 213p per share, implying upside of 77.5% from current levels. In addition, our Blue-Sky analysis based on management targets suggests the Group is capable of generating £100m+ of EBITDA over the medium term, which we believe implies an intrinsic value of more than £1bn

Click to view all articles for the EPIC: ,
Or click to view the full company profile:
    Share on facebook
    Share on twitter
    Share on linkedin
    DWF Group Plc

    More articles like this

    Fintel plc

    Fintel core revenue growth is higher than Zeus forecast

    Fintel plc (LON:FNTL), the leading provider of Fintech and support services to the UK retail financial services sector, has released a trading update for the six months to 30 June 2022, which reveals: Core revenue grew c.9% to

    Shoe Zone plc

    Shoe Zone analyst Zeus upgrades FY22 adjusted PBT forecast

    Shoe Zone plc (LON:SHOE) Better than expected demand and further strong margin performance leads to an upgrade in FY22E adjusted PBT from “no less than £8.5m” to “no less than £9.5m”. Zeus revenue forecasts increase by £1.5m (1.0%)

    OnTheMarket Plc

    OnTheMarket analyst Zeus confident in forecasts

    Foxtons, one of London’s leading estate agencies with more than 50 interconnected branches across London, has signed an agreement to advertise its UK residential sales and letting properties at OnTheMarket plc (LON:OTMP). Zeus view: Foxtons, the well-known London

    SpaceandPeople analyst Zeus restores estimates and valuation

    SpaceandPeople plc (LON:SAL) secures, sells, and manages flexible space for brand experiences, short term promotions and retailing in high footfall venues for its customers, including in shopping centres and travel hubs. The Group has issued a positive pre-close

    Lookers Plc

    Lookers shares are still undervalued says Zeus

    Lookers plc (LON:LOOK) has released an H1 trading update reporting a continuation of strong performance year to date. H1 2022 underlying PBT is expected to be c. £45m and Management anticipate full year PBT will also be ahead

    SysGroup plc

    SysGroup analyst Zeus forecast a 39.0% increase in revenue in FY23

    SysGroup plc (LON:SYS) is an award-winning provider of managed IT services, cyber security, cloud hosting and IT consultancy. The Group offers investors an attractive business model with high recurring revenue and a diversified customer base. SysGroup is competitively

    AFC Energy

    AFC Energy’s long term opportunity remains vast says Zeus

    AFC Energy plc (LON:AFC) has signed an agreement with another leading UK construction/infrastructure player, this time in Kier Group. We believe this further endorses our long term thesis that AFC will play an active role in encouraging the


    Inchcape performance exceeding expectations says Zeus

    Inchcape plc (LON:INCH) has released another positive trading update, with performance exceeding expectations so far this year. This follows on from a positive Q1 update on 28 April. Through quarterly improvement in Distribution volumes and operating margin, the

    boohoo Plc

    Boohoo Group analyst Zeus sees a strong performance in Q1

    ¨ Q1 financial highlights: Boohoo Group plc (LON:BOO) revenue of £445.7m is -8.3% YOY vs. a strong comp (Q1 FY22 revenue +32.1%), in line with Zeus’s forecast and management’s previously stated guidance. Gross sales growth remained positive +9%

    No more posts to show