investorscraft@gmail.com

Intrinsic ValueForterra plc (FORT.L)

Previous Close£177.00
Intrinsic Value
Upside potential
Previous Close
£177.00

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

Forterra plc is a leading UK-based manufacturer of masonry products, operating in the construction materials sector. The company specializes in bricks, blocks, and bespoke precast concrete solutions, catering primarily to builders' merchants, residential homebuilders, and contractors. Its diversified product portfolio, marketed under well-established brands like London Brick, Thermalite, and Bison Precast, positions it as a key supplier in the UK construction industry. Forterra's vertically integrated operations and strong distribution network enhance its competitive edge, allowing it to serve both large-scale developers and specialized brick merchants efficiently. The company's focus on sustainable building materials, such as aircrete blocks, aligns with growing regulatory and consumer demand for energy-efficient construction solutions. Despite cyclical industry risks, Forterra maintains a stable market position due to its brand recognition, product quality, and long-standing customer relationships.

Revenue Profitability And Efficiency

Forterra reported revenue of £344.3 million (GBp) for the period, with net income of £17.5 million (GBp), reflecting a modest but stable profitability margin. Operating cash flow stood at £42.2 million (GBp), indicating efficient cash generation from core operations. Capital expenditures of £25.4 million (GBp) suggest ongoing investments in production capacity and operational efficiency, though these outflows slightly offset free cash flow potential.

Earnings Power And Capital Efficiency

The company's diluted EPS of 8.28p demonstrates its ability to translate revenue into shareholder returns, albeit at a conservative level. Operating cash flow coverage of net income highlights robust earnings quality, while the balance between reinvestment and cash retention reflects a disciplined approach to capital allocation. The moderate beta of 0.774 suggests lower volatility relative to the broader market, aligning with its steady earnings profile.

Balance Sheet And Financial Health

Forterra's financial position is balanced, with £15.2 million (GBp) in cash and equivalents against £121 million (GBp) in total debt. The debt level appears manageable given its cash flow generation, though leverage could constrain flexibility in a downturn. The absence of excessive liquidity risks is supported by consistent operating cash flows, but further deleveraging may be prudent to strengthen resilience.

Growth Trends And Dividend Policy

The company's growth is tied to UK construction activity, which faces macroeconomic headwinds but benefits from long-term housing demand. A dividend per share of 3p signals a commitment to shareholder returns, though payout ratios remain conservative to preserve capital for cyclical downturns. Future growth may hinge on product innovation and market share gains in sustainable building materials.

Valuation And Market Expectations

With a market cap of approximately £398.9 million (GBp), Forterra trades at a valuation reflective of its niche position and cyclical exposure. Investors likely price in moderate growth expectations, balancing its stable cash flows against sector volatility. The stock's lower beta suggests it is perceived as a defensive play within the materials sector.

Strategic Advantages And Outlook

Forterra's strategic strengths lie in its brand equity, diversified product range, and operational efficiency. Near-term challenges include input cost inflation and housing market fluctuations, but its focus on sustainable products and cost control could drive resilience. The outlook remains cautiously optimistic, with performance closely linked to UK construction trends and execution on operational improvements.

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