investorscraft@gmail.com

Intrinsic ValueTritax Big Box REIT plc (BBOX.L)

Previous Close£165.30
Intrinsic Value
Upside potential
Previous Close
£165.30

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

Tritax Big Box REIT plc is a specialized real estate investment trust (REIT) focused exclusively on large-scale logistics warehouses ('Big Boxes') in the UK. The company targets institutional-grade tenants, securing long-term leases (typically 12+ years) with upward-only rent reviews, ensuring stable cash flows. Its portfolio includes existing assets, development land, and pre-let forward-funded projects, all strategically located to capitalize on the UK's logistics demand-supply imbalance. Tritax benefits from the structural growth in e-commerce and supply chain modernization, which drives tenant demand for modern, well-located logistics spaces. The company's focus on geographic and tenant diversification mitigates concentration risk while enhancing resilience. As the only listed REIT dedicated to UK Big Box assets, Tritax holds a unique market position, supported by its premium FTSE 250 listing and inclusion in key real estate indices. Its REIT status provides tax efficiency, further bolstering returns for shareholders.

Revenue Profitability And Efficiency

Tritax reported revenue of £294.3 million (GBp) for the period, with net income of £445.5 million (GBp), reflecting strong profitability driven by long-term lease structures and upward-only rent reviews. Operating cash flow stood at £195.4 million (GBp), underscoring efficient asset management and low capital expenditure requirements. The REIT model ensures high dividend payouts, supported by stable rental income.

Earnings Power And Capital Efficiency

The company's diluted EPS of 0.2 (GBp) highlights its earnings power, supported by high-quality tenants and long lease durations. Capital efficiency is evident in its ability to generate consistent cash flows without significant capital expenditures, as development costs are often pre-let and forward-funded, reducing speculative risk.

Balance Sheet And Financial Health

Tritax maintains a robust balance sheet with £80.6 million (GBp) in cash and equivalents, though total debt of £1.95 billion (GBp) indicates leverage. The long-term lease income provides debt service coverage, while its REIT structure mandates high payout ratios, limiting retained earnings but ensuring shareholder returns.

Growth Trends And Dividend Policy

The company benefits from secular trends in e-commerce and logistics demand, driving rental growth. Its dividend policy is attractive, with a dividend per share of 7.75 (GBp), supported by predictable cash flows. Future growth may hinge on strategic acquisitions and development opportunities in the undersupplied UK Big Box market.

Valuation And Market Expectations

With a market cap of £3.49 billion (GBp) and a beta of 0.939, Tritax is perceived as a relatively stable investment within the REIT sector. The market likely prices in continued demand for logistics assets, though interest rate sensitivity remains a consideration given its debt levels.

Strategic Advantages And Outlook

Tritax's strategic advantages include its niche focus, long-term leases, and tax-efficient REIT structure. The outlook remains positive, supported by structural demand drivers, though macroeconomic factors such as interest rates and supply chain dynamics warrant monitoring. The company is well-positioned to capitalize on the UK's logistics real estate growth.

Sources

Company description, financial data provided, and FTSE index inclusions.

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