investorscraft@gmail.com

Intrinsic ValueBellway p.l.c. (BWY.L)

Previous Close£2,716.00
Intrinsic Value
Upside potential
Previous Close
£2,716.00

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

Bellway p.l.c. is a leading UK residential homebuilder specializing in constructing and selling a diverse range of properties, from one-bedroom apartments to six-bedroom family homes. The company operates under its flagship Bellway brand and the Ashberry brand, catering to both private buyers and housing associations for social housing. Bellway’s vertically integrated model allows it to control land acquisition, development, and sales, ensuring efficiency and quality across its projects. The UK housing market is highly cyclical, influenced by economic conditions, interest rates, and government policies, but Bellway has maintained a strong position due to its geographic diversification and focus on mid-range, family-oriented homes. Its reputation for reliability and customer service further strengthens its competitive edge in a fragmented industry dominated by regional players. The company’s strategic land bank provides visibility into future growth, while its partnerships with housing associations offer steady demand amid market fluctuations.

Revenue Profitability And Efficiency

Bellway reported revenue of £2.38 billion for the fiscal year, with net income of £130.5 million, reflecting the challenges of a subdued UK housing market. Diluted EPS stood at 109p, indicating moderate profitability. Operating cash flow was negative at £65.5 million, likely due to working capital pressures, while capital expenditures remained minimal at £1.4 million, suggesting disciplined spending.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to its ability to navigate cyclical demand and cost inflation. With a beta of 1.23, Bellway’s stock is more volatile than the market, reflecting sensitivity to economic conditions. The modest capital expenditure highlights efficient asset utilization, though negative operating cash flow raises questions about short-term liquidity management.

Balance Sheet And Financial Health

Bellway maintains a conservative balance sheet with £119.5 million in cash and equivalents and £130 million in total debt, indicating manageable leverage. The net debt position is minimal, providing flexibility for future investments or weathering downturns. The company’s financial health appears stable, supported by its asset-light model and prudent debt management.

Growth Trends And Dividend Policy

Growth prospects are closely linked to UK housing demand, which faces headwinds from higher mortgage rates. Despite this, Bellway has committed to shareholder returns, offering a dividend of 59p per share. The dividend policy reflects confidence in long-term cash generation, though sustainability depends on market recovery and operational execution.

Valuation And Market Expectations

With a market cap of approximately £3.15 billion, Bellway trades at a valuation reflective of its cyclical industry. Investors likely price in expectations of a housing market rebound, though near-term risks persist. The stock’s beta suggests heightened sensitivity to macroeconomic shifts, requiring careful risk assessment.

Strategic Advantages And Outlook

Bellway’s strengths lie in its diversified land bank, strong brand reputation, and operational efficiency. The outlook hinges on UK housing policy, interest rates, and economic stability. While near-term challenges exist, the company’s disciplined approach positions it well for recovery and long-term growth in a competitive market.

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