investorscraft@gmail.com

Intrinsic ValueBalfour Beatty plc (BBY.L)

Previous Close£714.00
Intrinsic Value
Upside potential
Previous Close
£714.00

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

Balfour Beatty plc is a leading international infrastructure group operating across the UK, US, and other global markets. The company specializes in financing, designing, building, and maintaining critical infrastructure through three core segments: Construction Services, Support Services, and Infrastructure Investments. Its diversified portfolio spans civil engineering, utilities management, rail and highways, and public-private partnerships, serving government agencies, regulated utilities, and private clients. Balfour Beatty holds a strong competitive position in complex, long-term infrastructure projects, leveraging its integrated capabilities to deliver end-to-end solutions. The company’s Infrastructure Investments segment provides stable, long-duration cash flows through concessions and asset ownership, complementing its cyclical construction operations. With over a century of expertise, Balfour Beatty is well-positioned in resilient sectors like transportation, energy, and social infrastructure, benefiting from government spending trends and privatization initiatives. Its geographic diversification mitigates regional risks while offering exposure to high-growth infrastructure markets.

Revenue Profitability And Efficiency

Balfour Beatty reported revenue of £8.23 billion for the period, with net income of £178 million, reflecting a net margin of approximately 2.2%. The company generated £265 million in operating cash flow, demonstrating solid cash conversion despite capital expenditures of £28 million. Its diluted EPS of 34p underscores steady earnings generation, supported by disciplined cost management and operational leverage across its diversified segments.

Earnings Power And Capital Efficiency

The company’s earnings are underpinned by its Infrastructure Investments segment, which provides recurring income and higher margins compared to construction activities. With £1.29 billion in cash and equivalents against £1.11 billion in total debt, Balfour Beatty maintains a balanced capital structure. Its ability to monetize mature infrastructure assets enhances capital recycling and funds growth initiatives.

Balance Sheet And Financial Health

Balfour Beatty’s balance sheet remains robust, with a net cash position of £181 million (£1.29 billion cash minus £1.11 billion debt). This liquidity supports its dividend policy and selective investments. The company’s low beta of 0.67 reflects its defensive profile, with infrastructure assets providing stability amid economic cycles.

Growth Trends And Dividend Policy

The company has demonstrated consistent dividend payments, with a dividend per share of 12.5p, reflecting a commitment to shareholder returns. Growth is driven by infrastructure spending tailwinds, particularly in the UK and US, and strategic asset disposals that optimize its portfolio. Its order book visibility supports medium-term revenue stability.

Valuation And Market Expectations

At a market cap of £2.52 billion, Balfour Beatty trades at a P/E multiple of approximately 14x, aligning with peers in the engineering and construction sector. Investors likely value its infrastructure concessions for their predictable cash flows and its exposure to government-backed projects.

Strategic Advantages And Outlook

Balfour Beatty’s integrated model and long-term contracts provide revenue visibility, while its asset-light approach in Infrastructure Investments enhances returns. The company is well-positioned to benefit from global infrastructure stimulus, though supply chain pressures and inflation remain monitorable risks. Its focus on operational excellence and selective bidding should sustain margins.

Sources

Company filings, London Stock Exchange disclosures

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