investorscraft@gmail.com

Intrinsic ValueBarratt Redrow plc (BDEV.L)

Previous Close£461.50
Intrinsic Value
Upside potential
Previous Close
£461.50

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

Barratt Redrow plc operates as a leading residential and commercial property developer in Great Britain, specializing in the construction of homes, apartments, and mixed-use communities. The company’s core revenue model is driven by land acquisition, development, and sales of residential properties under its Barratt Homes, David Wilson Homes, and Barratt London brands, alongside commercial projects via Wilson Bowden Developments. As a key player in the UK’s consumer cyclical sector, Barratt Redrow leverages its vertically integrated operations—spanning planning, design, and construction—to maintain cost efficiency and scale. The firm’s market position is strengthened by its diversified portfolio, which caters to first-time buyers, families, and premium segments, ensuring resilience across economic cycles. With a focus on sustainable development and strategic land banks, the company is well-positioned to capitalize on long-term housing demand driven by UK population growth and urbanization trends.

Revenue Profitability And Efficiency

In its latest fiscal year, Barratt Redrow reported revenue of £4.17 billion, with net income of £114.1 million, reflecting the challenges of higher input costs and macroeconomic headwinds. Operating cash flow stood at £148.6 million, supported by disciplined working capital management, while capital expenditures remained minimal at £7.2 million, underscoring the capital-light nature of its development model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 12 GBp highlights its earnings capacity despite margin pressures. With a robust cash position of £1.07 billion and modest total debt of £242.8 million, Barratt Redrow maintains strong capital efficiency, enabling reinvestment in land banks and shareholder returns.

Balance Sheet And Financial Health

Barratt Redrow’s balance sheet remains solid, with cash and equivalents significantly outweighing total debt, providing ample liquidity. The low leverage ratio reflects prudent financial management, ensuring flexibility to navigate cyclical downturns and capitalize on growth opportunities.

Growth Trends And Dividend Policy

The company has demonstrated commitment to shareholder returns, with a dividend per share of 16.2 GBp. Growth prospects are tied to UK housing demand, though near-term performance may be tempered by interest rate volatility and construction cost inflation.

Valuation And Market Expectations

With a market cap of approximately £6.66 billion and a beta of 1.63, Barratt Redrow is priced as a cyclical play, reflecting sensitivity to broader economic conditions. Investors likely anticipate a recovery in margins as cost pressures ease and housing market stability returns.

Strategic Advantages And Outlook

Barratt Redrow’s strategic advantages include its diversified brand portfolio, extensive land bank, and focus on sustainable development. The outlook remains cautiously optimistic, with long-term demand underpinned by structural housing shortages, though short-term risks persist from macroeconomic uncertainty.

Sources

Company filings, London Stock Exchange data

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