investorscraft@gmail.com

Intrinsic ValueBarratt Redrow plc (BTRW.L)

Previous Close£388.20
Intrinsic Value
Upside potential
Previous Close
£388.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Barratt Redrow plc is a leading UK housebuilder specializing in residential and mixed-use developments. The company operates through well-established brands such as Barratt Homes, David Wilson Homes, and Barratt London, catering to diverse housing needs from affordable homes to premium apartments and penthouses. Its integrated business model spans land acquisition, planning, design, and construction, ensuring control over the entire development lifecycle. The firm also engages in commercial property development under the Wilson Bowden Developments brand, enhancing its revenue streams. Positioned in the competitive UK residential construction sector, Barratt Redrow benefits from scale, brand recognition, and a strategic focus on regeneration projects. Its market leadership is reinforced by a robust pipeline of developments and a reputation for quality, though it faces cyclical demand risks inherent to the housing market. The company’s ability to navigate planning regulations and land banking strategies provides a competitive edge in securing future growth opportunities.

Revenue Profitability And Efficiency

In FY 2024, Barratt Redrow reported revenue of £4.17 billion, with net income of £114.1 million, reflecting the challenges of a tightening housing market. Diluted EPS stood at 12p, indicating moderate profitability. Operating cash flow was £96.2 million, supported by disciplined cost management, while capital expenditures were minimal at £7.2 million, underscoring efficient capital allocation in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by sector-wide headwinds, including rising input costs and mortgage affordability pressures. However, its strong cash position (£1.07 billion) and low leverage (total debt of £242.8 million) suggest prudent financial management. Return metrics are likely subdued due to market conditions, but its asset-light approach to land development helps maintain capital efficiency.

Balance Sheet And Financial Health

Barratt Redrow maintains a solid balance sheet, with £1.07 billion in cash and equivalents against £242.8 million in total debt, yielding a net cash position. This robust liquidity provides flexibility to navigate market downturns and invest in strategic land banks. The low debt-to-equity ratio highlights conservative leverage, aligning with the cyclical nature of the housing sector.

Growth Trends And Dividend Policy

Growth is constrained by macroeconomic uncertainty, but the company’s focus on regeneration schemes and mixed-use developments offers long-term potential. A dividend of 17.3p per share signals commitment to shareholder returns, though payout sustainability depends on housing market recovery. Land acquisition strategies remain critical to future volume growth.

Valuation And Market Expectations

At a market cap of £6.55 billion and a beta of 1.45, the stock reflects high sensitivity to economic cycles. Valuation multiples likely account for near-term earnings pressure but may undervalue the firm’s land assets and brand strength if a housing rebound materializes.

Strategic Advantages And Outlook

Barratt Redrow’s scale, diversified brand portfolio, and expertise in regeneration projects position it well for recovery. However, short-term performance hinges on interest rates and consumer confidence. Strategic land banking and cost control will be pivotal in maintaining competitiveness amid fluctuating demand.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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