investorscraft@gmail.com

Intrinsic ValueFoxtons Group plc (FOXT.L)

Previous Close£53.50
Intrinsic Value
Upside potential
Previous Close
£53.50

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

Foxtons Group plc operates as a specialized estate agency in the UK residential property market, focusing on three core segments: Lettings, Sales, and Mortgage Broking. The company’s Lettings division manages and leases residential properties, providing recurring revenue streams, while its Sales segment facilitates property transactions, heavily influenced by housing market cycles. The Mortgage Broking segment complements these services by offering advisory and brokerage solutions, enhancing customer stickiness. Foxtons has carved a niche in London’s competitive real estate landscape, leveraging its brand recognition and localized expertise. However, its market position is sensitive to macroeconomic factors like interest rates and housing demand. The company’s revenue model balances transactional fees (Sales) with steadier income (Lettings), though its geographic concentration in London exposes it to regional volatility. Foxtons competes with both traditional agencies and digital disruptors, requiring ongoing investment in technology and customer service to maintain its foothold.

Revenue Profitability And Efficiency

Foxtons reported revenue of £163.9 million (GBp 16,392.7 million) for FY 2024, with net income of £14.0 million (GBp 1,400.2 million), reflecting a modest but stable profitability margin. Operating cash flow stood at £24.7 million (GBp 2,474.7 million), indicating efficient working capital management. Capital expenditures were minimal (£1.1 million), suggesting a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 4.52p underscores its ability to generate earnings despite cyclical pressures. Its capital efficiency is tempered by a debt load of £60.8 million (GBp 6,077.2 million), though cash reserves of £5.3 million (GBp 532,000) provide liquidity. The Lettings segment’s recurring revenue likely bolsters earnings resilience during market downturns.

Balance Sheet And Financial Health

Foxtons maintains a leveraged balance sheet with total debt exceeding cash holdings, but its operating cash flow coverage suggests manageable obligations. The absence of significant capex demands supports financial flexibility. However, the debt-to-equity ratio warrants monitoring, particularly in a higher-rate environment.

Growth Trends And Dividend Policy

Growth is tied to UK housing market dynamics, with Lettings offering stability amid Sales volatility. The company paid a dividend of 1p per share, signaling confidence in cash flow sustainability but reflecting conservative capital returns. Shareholder rewards may remain constrained until Sales segment performance improves.

Valuation And Market Expectations

With a market cap of £189.9 million (GBp 18,992.7 million) and a beta of 1.28, Foxtons is priced as a cyclical play. Investors likely anticipate recovery in transaction volumes, though macroeconomic uncertainty persists. The valuation discounts near-term risks but lacks catalysts for significant re-rating.

Strategic Advantages And Outlook

Foxtons’ London-centric brand and diversified service mix are key advantages, but its outlook hinges on housing market recovery and competitive differentiation. Strategic focus on operational efficiency and technology adoption could mitigate cyclical pressures, though macroeconomic headwinds remain a challenge.

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