investorscraft@gmail.com

Intrinsic ValueFletcher King Plc (FLK.L)

Previous Close£37.50
Intrinsic Value
Upside potential
Previous Close
£37.50

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

Fletcher King Plc operates as a specialized real estate services firm in the UK, focusing on property fund management, asset management, investment broking, valuations, and ratings. The company serves institutional and private clients, leveraging its deep expertise in the UK property market to provide tailored advisory solutions. Its niche positioning allows it to compete effectively against larger diversified real estate service providers by offering high-touch, client-centric services. Fletcher King’s revenue model is primarily fee-based, driven by advisory mandates, asset management contracts, and transactional commissions. The firm’s long-standing presence since 1986 underscores its resilience and adaptability in a cyclical industry. While it lacks the scale of global competitors, its focused approach and local market knowledge provide a defensible niche. The UK real estate services sector remains competitive, but Fletcher King’s reputation and specialized offerings help maintain steady demand, particularly in valuation and investment advisory segments.

Revenue Profitability And Efficiency

Fletcher King reported revenue of £3.83 million for FY 2024, with net income of £282,000, reflecting a modest but stable profitability margin. Operating cash flow stood at £698,000, indicating efficient cash conversion from core operations. Capital expenditures were minimal at £14,000, suggesting a lean operational model with limited reinvestment needs. The company’s ability to generate consistent cash flow supports its financial stability.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of 2.75p demonstrates modest earnings power relative to its market capitalization. With a beta of 0.16, Fletcher King exhibits low volatility, aligning with its steady but unspectacular earnings profile. The absence of significant debt (£312,000) and a cash position of £1.33 million highlight prudent capital management, though growth opportunities may be constrained by its small scale.

Balance Sheet And Financial Health

Fletcher King maintains a conservative balance sheet, with cash and equivalents covering its total debt multiple times. The low leverage ratio underscores financial health, reducing risk in a cyclical industry. Shareholders’ equity appears stable, supported by retained earnings and a disciplined approach to capital allocation. The firm’s liquidity position is adequate for its operational needs.

Growth Trends And Dividend Policy

Growth trends remain subdued, reflecting the mature nature of the UK real estate services market. The company’s dividend payout of 2p per share signals a commitment to returning capital to shareholders, though yield-seeking investors may find it modest. With limited reinvestment in growth initiatives, Fletcher King’s strategy prioritizes stability over expansion.

Valuation And Market Expectations

The market capitalization of £3.69 million suggests a discounted valuation, likely due to the company’s small size and niche focus. Investors appear to price Fletcher King as a low-growth, steady cash flow business, with limited expectations for significant upside. The low beta further indicates muted market enthusiasm for the stock.

Strategic Advantages And Outlook

Fletcher King’s strategic advantages lie in its specialized expertise and long-term client relationships. However, its outlook is tempered by the competitive and cyclical nature of the real estate services sector. While the firm is well-positioned to weather downturns, its growth potential remains limited without diversification or scale-enhancing initiatives.

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