investorscraft@gmail.com

Intrinsic ValueThe Conygar Investment Company PLC (CIC.L)

Previous Close£32.50
Intrinsic Value
Upside potential
Previous Close
£32.50

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

The Conygar Investment Company PLC operates as a UK-focused property investment and development group, leveraging its expertise in asset management, development, and transactional structuring to unlock value in real estate. The company primarily targets undervalued or underutilized properties, applying strategic enhancements to improve returns. Its portfolio spans commercial, residential, and mixed-use assets, positioning it as a nimble player in the fragmented UK property market. Conygar differentiates itself through hands-on asset management and a disciplined approach to capital allocation, focusing on opportunities where it can drive operational or development-led value. The UK real estate sector remains competitive, but Conygar’s localized expertise and selective acquisition strategy allow it to navigate cyclical pressures. While not a market leader in scale, the firm’s ability to identify and execute on value-add projects provides a distinct niche. Its AIM listing offers flexibility in raising capital, though its smaller size limits diversification compared to larger REITs or institutional peers.

Revenue Profitability And Efficiency

Conygar reported revenue of £5.94 million (GBp) for the period, reflecting its reliance on property income streams. However, net income stood at a loss of £33.67 million (GBp), driven by asset revaluations or development costs. Operating cash flow was negative at £10.01 million (GBp), with modest capital expenditures of £315k (GBp), suggesting limited near-term growth investments. The lack of dividends aligns with its focus on reinvestment.

Earnings Power And Capital Efficiency

The diluted EPS of -0.56 (GBp) underscores earnings challenges, likely tied to market conditions or timing of project completions. With a beta of 0.29, the stock exhibits lower volatility than the broader market, but negative cash flow raises questions about near-term capital efficiency. Debt levels at £55.85 million (GBp) against £4.67 million (GBp) in cash highlight leverage risks.

Balance Sheet And Financial Health

Conygar’s balance sheet shows £4.67 million (GBp) in cash against £55.85 million (GBp) in total debt, indicating a leveraged position. The absence of dividends suggests prioritization of liquidity. While the real estate sector often carries higher debt, the negative operating cash flow warrants caution regarding refinancing or covenant compliance if asset sales stall.

Growth Trends And Dividend Policy

Growth appears constrained by negative cash flow and limited capex, though the company’s development pipeline could drive future gains. No dividends are paid, reflecting a reinvestment strategy. Market cap of £16.99 million (GBp) implies modest investor confidence, with performance hinging on successful asset monetization or development exits.

Valuation And Market Expectations

The market cap of £16.99 million (GBp) suggests subdued expectations, likely pricing in execution risks. The low beta indicates defensive positioning, but negative earnings and cash flow weigh on valuation. Investors may be awaiting turnaround catalysts, such as asset sales or development completions, to reassess upside.

Strategic Advantages And Outlook

Conygar’s niche lies in its active asset management approach, but macroeconomic headwinds in UK real estate pose challenges. Success depends on timely project execution and favorable market conditions. The outlook remains cautious, with potential upside tied to operational improvements or strategic disposals.

Sources

Company description, financials, and market data provided by external API.

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