investorscraft@gmail.com

Intrinsic ValueHenry Boot PLC (BOOT.L)

Previous Close£193.00
Intrinsic Value
Upside potential
Previous Close
£193.00

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

Henry Boot PLC is a diversified UK real estate company with a well-established presence in property investment, land promotion, and construction. The company operates through three core segments: Property Investment and Development, which focuses on housebuilding and trading; Land Promotion, managing and developing land assets; and Construction, offering civil engineering and equipment hire services. With land interests spanning over 18,000 acres, Henry Boot has a strategic foothold in the UK property market, leveraging its long-standing expertise since its founding in 1886. The company’s integrated model allows it to capitalize on synergies across its segments, from land acquisition to development and construction. Its niche in land promotion, combined with a disciplined approach to property investment, positions it as a resilient player in the cyclical real estate sector. While not a market leader in scale, Henry Boot’s regional focus and diversified revenue streams provide stability against sector volatility.

Revenue Profitability And Efficiency

In its latest fiscal year, Henry Boot reported revenue of £328.4 million, with net income of £23.3 million, reflecting a modest but stable profitability margin. Operating cash flow stood at £25.6 million, supported by disciplined capital expenditures of £1.4 million. The company’s ability to generate consistent cash flow underscores its operational efficiency, though margins remain tempered by the capital-intensive nature of real estate development.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 17p indicates moderate earnings power, with a beta of 0.377 suggesting lower volatility relative to the broader market. Henry Boot’s capital efficiency is evident in its balanced approach to land banking and development, though its returns are influenced by cyclical property market conditions. The construction segment’s equipment hire and road maintenance operations provide ancillary revenue streams.

Balance Sheet And Financial Health

Henry Boot maintains a conservative balance sheet, with £16.8 million in cash and equivalents against £79.4 million in total debt. The debt level appears manageable given its cash flow generation and asset base. The company’s financial health is further supported by its long-term land holdings, which serve as a buffer against market downturns.

Growth Trends And Dividend Policy

Growth trends are tied to the UK property market, with land promotion and housebuilding driving cyclical performance. The company’s dividend policy reflects stability, with a dividend per share of 8p, offering a modest yield. Future growth will likely hinge on strategic land acquisitions and development pipeline execution.

Valuation And Market Expectations

With a market capitalization of approximately £290 million, Henry Boot trades at a valuation reflective of its mid-tier position in the UK real estate sector. Investors likely price in steady but unspectacular growth, given the company’s regional focus and diversified but niche operations.

Strategic Advantages And Outlook

Henry Boot’s strategic advantages lie in its integrated model and long-term land assets, providing resilience in a competitive market. The outlook remains cautiously optimistic, contingent on UK economic conditions and property demand. The company’s ability to navigate interest rate fluctuations and housing market cycles will be critical to sustaining performance.

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