Valuation: MUC-OFF LIMITED

---

Muc-Off develops, markets and wholesales specialist cleaning, lubrication, protection and puncture-prevention products for bicycles and motorcycles. Revenue is product-based, driven by a mix of direct-to-consumer e-commerce (UK, EU and US stores) and global wholesale through distributors and retailers. Revenue is largely non-recurring per transaction, though repeat purchase rates appear strong given the consumable nature of cleaners and lubricants.

---

Muc-Off sits within the broader cycling aftermarket and motorcycle care segment of the UK outdoor leisure consumables market. The combined UK cycling accessories and care products market is estimated at roughly £400m to £500m annually, with the motorcycle care segment adding a further £80m to £100m. These are estimates, as precise segmentation is not publicly reported.

Demand is driven by the installed base of bicycles and motorcycles, the rise of e-bikes, and the "premiumisation" of hobby cycling, where riders increasingly treat maintenance as part of the experience. The market grew strongly through the pandemic cycling boom and has since normalised, but underlying participation remains elevated. The sector is fragmented, with hundreds of small brands and several larger specialists. There has been limited roll-up activity to date, though strategic acquirers from adjacent categories, such as automotive care and outdoor equipment, have shown interest in scale players with international distribution.

Over the next three to five years, growth is expected to track mid-single-digit to high-single-digit rates, supported by e-bike adoption and sustainability trends favouring biodegradable formulations. The main structural risk is exposure to discretionary consumer spending, which compresses in a downturn. For a seller today, the window is reasonable: acquirers remain active in consumer durables and lifestyle brands, but multiples have compressed from pandemic highs.

---

• Finish Line (WD-40 Company): overlapping bicycle lubricants and cleaners, US parent
• Motorex: Swiss brand competing in premium bike and moto care
• Pedro's: US-based bicycle maintenance products, similar range
• S100 (Gold Eagle): motorcycle and automotive cleaning products
• GT85 / WD-40: mass-market penetrating oils and protectants, price overlap

(Inferred from product category overlap; no source confirms direct competitive data.)

---

Most recent filed accounts: FY2024, made up to 31 December 2024. Today's date is August 2025, so the data is approximately 19 months old. A rolled-forward estimate for FY2025 is included.

Reconstructed profit and loss, GBP, figures marked (est.) are derived

• EBITDA
• Additional gross profit
• Cost of sales to total revenue

n/d

n/d

£30.5m

£39.8m

£48m

FY2021

GP n/d · EBITDA n/d

FY2022

GP n/d · EBITDA n/d

FY2023 (est.)

GP £12.9m · EBITDA £1.4m

110 employees

FY2024 (est.)

GP £15.9m · EBITDA £3.4m

122 employees

FY2025 (est.) (est.)

GP £19.2m · EBITDA £4.1m

130 (est.) employees

Basis: Revenue and gross profit for FY2024 and FY2023 are filed (group accounts). EBITDA is estimated by adding back depreciation and amortisation (£763k in FY2024, £788k in FY2023) to operating profit (£2.59m and £615k respectively). FY2025 is rolled forward assuming 20% revenue growth (consistent with the prior-year trajectory and our assumption of 20%+ company growth) and stable gross margin of 40%; EBITDA assumes the same margin improvement seen from FY2023 to FY2024. Data sourced from filed group accounts for FY ended 31 December 2024 and 2023.

---

The business carries approximately £7m of bank debt (secured, including CBILS facilities maturing through 2026), against just £0.5m cash at FY2024 year-end. Enterprise value will therefore sit materially above equity value; expect a debt-to-equity bridge of roughly £6m to £7m at completion. Working capital is stock-heavy (£11.2m, representing nearly five months of cost of sales), which is elevated for a consumables wholesaler and may require normalised working capital negotiation. There are no disclosed director loans, pension deficits or property on the balance sheet. Dividends to directors totalled £807k in FY2024; recurring directors' remuneration is modest at £62k.

---

Sector multiples: UK consumer products businesses at £30m to £50m revenue typically trade at 5x to 7x EBITDA for strong brands with growth. Cycling and outdoor leisure brands with international reach sit at the upper end. Comparable transaction: Halfords' acquisition of Tredz in 2016 was reported at approximately 6x EBITDA for a cycling e-commerce business (source: Reuters, December 2016, https://www.reuters.com/article/uk-tredz-m-a-halfords-idUKKBN1460HH). Given Muc-Off's smaller absolute EBITDA, less mature margin profile, and refinancing risk, a discount to top-tier multiples is appropriate.

Operating-scale adjustments: On our assumption of 20%+ revenue growth, 8 to 20% industry growth, moderate revenue volatility, 5 to 10% EBITDA margin and ~2% capex intensity, the business merits a mid-range multiple. Strong growth and asset-light operations support the upper band; lower margin and non-recurring revenue quality offset this.

Indicative enterprise value: Using a current-year EBITDA estimate of £3.4m to £4.1m and a multiple range of 4.5x to 6.5x, the EV range is £15m to £22m (rounded). Equity value after deducting net debt of approximately £6.5m would be roughly £8.5m to £15.5m.

---

These bars are calibrated for UK SMEs and do not apply to midcap or larger businesses, where the thresholds are very different.

The metric that most limits the multiple today is EBITDA margin, which at roughly 8.5% sits well below the threshold where premium multiples apply.

---

The single highest-return action is completing the refinancing and presenting the new facility terms to buyers, because this removes the going-concern qualification and transforms a negotiating weakness into a non-issue.

---

A trade sale to a strategic acquirer in automotive care, outdoor equipment or sporting goods distribution offers the clearest path. Buyers such as WD-40 Company, Energizer Holdings or European outdoor groups would view Muc-Off as an entry into premium cycling consumables with established US reach. Pursuing this route would likely deliver the highest price, reflecting synergies, but would involve a structured process with confidentiality safeguards, an information memorandum and competitive bidding over four to six months. The owner should expect to stay involved through a short transition but exit within 12 months.

---

At your size expect a full, professionally run process with a national mid market adviser and genuine competitive tension between several bidders. Allow around nine to twelve months from starting properly to money in the bank.

At this size the single biggest determinant of price is competitive tension. A process with one buyer is a negotiation. A process with four is an auction.