investorscraft@gmail.com

Intrinsic ValueCapital & Counties Properties PLC (CAPC.L)

Previous Close£131.30
Intrinsic Value
Upside potential
Previous Close
£131.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Capital & Counties Properties PLC (Capco) operates as a specialized retail-focused REIT, with its flagship asset being Covent Garden, a premier mixed-use destination in central London. The company’s revenue model is anchored in long-term leases, blending high-end retail, dining, and office spaces, which benefit from strong foot traffic and premium tenant demand. Covent Garden’s curated tenant mix and strategic location in London’s West End reinforce its resilience despite broader retail sector headwinds. Capco’s focus on experiential retail and adaptive reuse of heritage properties differentiates it from conventional retail REITs, positioning it as a niche player in urban regeneration. The company’s portfolio is concentrated in prime London real estate, leveraging scarcity value and tourism-driven demand. However, its exposure to discretionary retail and hospitality segments introduces cyclical risks, mitigated partly by its diversified tenant base and long lease maturities. Capco’s market position is underpinned by its active asset management approach, targeting value appreciation through repositioning and selective development.

Revenue Profitability And Efficiency

In FY 2022, Capco reported revenue of £74.1 million (GBp), reflecting the impact of pandemic recovery on tenant demand. The company posted a net loss of £211.8 million (GBp), driven by valuation declines in its investment properties amid rising interest rates. Operating cash flow of £7 million (GBp) suggests modest operational liquidity, though profitability metrics remain pressured by macroeconomic uncertainty and sector-specific challenges.

Earnings Power And Capital Efficiency

Capco’s diluted EPS of -0.25 GBp highlights earnings volatility tied to property valuations. The absence of capital expenditures in FY 2022 indicates a pause in development activity, possibly to conserve liquidity. The company’s ability to stabilize earnings hinges on lease renewals and rental growth, though near-term headwinds persist in the retail and office sectors.

Balance Sheet And Financial Health

Capco maintains a balanced leverage profile, with total debt of £744.4 million (GBp) against cash reserves of £116.5 million (GBp). The debt-to-equity ratio appears manageable, supported by unencumbered assets. However, rising interest rates could pressure refinancing costs, necessitating prudent capital allocation to maintain financial flexibility.

Growth Trends And Dividend Policy

The company’s growth prospects are tied to Covent Garden’s performance and potential value-add initiatives. A dividend of 0.03 GBp per share signals a conservative payout policy, prioritizing balance sheet strength over immediate shareholder returns. Long-term growth may depend on London’s tourism recovery and adaptive reuse opportunities in its portfolio.

Valuation And Market Expectations

Capco’s market cap of approximately £1.12 billion (GBp) reflects investor caution toward retail-exposed REITs. A beta of 1.08 suggests moderate sensitivity to market movements. Valuation metrics likely incorporate downside risks from rising rates and structural shifts in retail demand, offset by prime asset scarcity.

Strategic Advantages And Outlook

Capco’s strategic advantage lies in its irreplaceable London assets and active management approach. The outlook remains cautious, with recovery contingent on macroeconomic stability and tenant demand. The company’s focus on experiential retail and mixed-use development could position it for long-term resilience, though near-term volatility persists.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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