investorscraft@gmail.com

Intrinsic ValueBig Yellow Group Plc (BYG.L)

Previous Close£1,030.00
Intrinsic Value
Upside potential
Previous Close
£1,030.00

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

Big Yellow Group Plc is the UK's leading self-storage provider, operating under the Big Yellow and Armadillo Self Storage brands. The company owns and manages 103 stores, with a maximum lettable area of 6.0 million sq ft, poised to expand to 6.8 million sq ft upon full development. Its portfolio is predominantly freehold or long leasehold, ensuring stable asset ownership. Big Yellow has established itself as the most recognized brand in the UK self-storage industry through strategic high-profile locations, advanced technology integration, and a strong online platform. The company's focus on customer service and operational efficiency has solidified its market leadership. The self-storage sector benefits from urbanization trends and increasing demand for flexible space, positioning Big Yellow to capitalize on these long-term growth drivers. Its Armadillo joint venture further diversifies its footprint, enhancing its competitive edge in a fragmented market.

Revenue Profitability And Efficiency

Big Yellow reported revenue of £199.6 million for FY 2024, with net income reaching £239.8 million, reflecting strong operational performance. The diluted EPS of 126p underscores robust profitability. Operating cash flow stood at £104.8 million, indicating efficient cash generation from core activities. The absence of capital expenditures suggests a focus on optimizing existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with net income significantly exceeding revenue, likely due to asset revaluations or one-time gains. Its capital efficiency is evident in the high operating cash flow relative to revenue, highlighting effective management of its self-storage portfolio. The lack of capital expenditures further underscores disciplined capital allocation.

Balance Sheet And Financial Health

Big Yellow maintains a solid balance sheet with £9.4 million in cash and equivalents and total debt of £408.4 million. The debt level appears manageable given the company's stable cash flows and asset-heavy business model. The predominantly freehold portfolio provides a strong collateral base, enhancing financial flexibility and reducing refinancing risks.

Growth Trends And Dividend Policy

The company's growth is driven by its existing platform and development pipeline, with potential to expand lettable area by 13%. Big Yellow's dividend policy is shareholder-friendly, with a dividend per share of 45.2p, reflecting a commitment to returning capital while maintaining growth investments. The self-storage sector's resilience supports sustainable dividend growth.

Valuation And Market Expectations

With a market cap of approximately £1.87 billion, Big Yellow trades at a premium reflective of its market leadership and growth prospects. The beta of 0.736 suggests lower volatility compared to the broader market, aligning with its stable cash flows and defensive sector positioning. Investors likely value its strong brand and scalable business model.

Strategic Advantages And Outlook

Big Yellow's strategic advantages include its prime locations, brand recognition, and operational efficiency. The outlook remains positive, supported by urbanization trends and demand for flexible storage solutions. The company's disciplined growth approach and strong balance sheet position it well to navigate economic cycles and capitalize on sector tailwinds.

Sources

Company description, financial data from disclosed filings, and market data from the London Stock Exchange.

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