investorscraft@gmail.com

Intrinsic ValueHenry Boot PLC (BD82.L)

Previous Close£75.50
Intrinsic Value
Upside potential
Previous Close
£75.50

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

Henry Boot PLC operates as a diversified real estate company in the UK, focusing on property investment, land promotion, and construction. The company’s core revenue streams stem from property development, land management, and construction services, including civil engineering and equipment hire. Its operations are structured into three segments: Property Investment and Development, Land Promotion, and Construction, each contributing to a balanced portfolio. The firm has a long-standing presence since 1886, with a strong regional footprint in Sheffield, positioning it as a trusted player in the UK real estate sector. Henry Boot’s land promotion segment differentiates it by unlocking development potential in strategic locations, while its construction arm supports infrastructure projects, including the maintenance of the A69 trunk road. This integrated approach allows the company to capitalize on synergies across its segments, enhancing resilience against market fluctuations. The firm’s niche in land promotion and construction equipment hire provides additional revenue diversification, mitigating risks associated with cyclical property markets.

Revenue Profitability And Efficiency

Henry Boot reported revenue of £328.4 million (GBp) for the period, with net income of £23.3 million (GBp), reflecting a steady operational performance. Operating cash flow stood at £25.6 million (GBp), supported by disciplined capital expenditures of -£1.4 million (GBp). The company’s ability to generate positive cash flow underscores its efficient cost management and operational execution in a competitive real estate environment.

Earnings Power And Capital Efficiency

The company’s diluted EPS was not disclosed, but its net income of £23.3 million (GBp) indicates moderate earnings power. With a market capitalization of approximately £101 million, Henry Boot maintains a conservative capital structure, balancing debt (£79.4 million GBp) and cash reserves (£16.8 million GBp). Its beta of 0.377 suggests lower volatility relative to the broader market, appealing to risk-averse investors.

Balance Sheet And Financial Health

Henry Boot’s balance sheet reflects a prudent financial position, with total debt of £79.4 million (GBp) offset by cash and equivalents of £16.8 million (GBp). The company’s leverage appears manageable, supported by stable cash flows from its diversified operations. Its long-standing industry presence and asset-backed business model contribute to financial resilience, though exposure to UK property cycles remains a consideration.

Growth Trends And Dividend Policy

The company’s growth is tied to UK real estate and infrastructure trends, with its land promotion segment offering upside potential. Henry Boot maintains a shareholder-friendly dividend policy, distributing £5.25 per share, reflecting its commitment to returning capital while retaining flexibility for reinvestment. Future growth may hinge on strategic land acquisitions and construction project wins in a recovering post-pandemic economy.

Valuation And Market Expectations

Trading at a market cap of £101 million, Henry Boot’s valuation reflects its niche positioning and moderate growth prospects. The low beta indicates investor perception of stability, though the stock may lack the high-growth appeal of larger real estate players. Market expectations likely center on steady execution and dividend reliability rather than aggressive expansion.

Strategic Advantages And Outlook

Henry Boot’s integrated business model and regional expertise provide strategic advantages in a fragmented UK real estate market. Its focus on land promotion and infrastructure maintenance offers defensive qualities amid economic uncertainty. The outlook remains cautiously optimistic, with opportunities in housing demand and public infrastructure projects, though macroeconomic headwinds could temper near-term performance.

Sources

Company description, financial data provided, and Bloomberg for beta and market cap.

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