investorscraft@gmail.com

Intrinsic ValueGlenveagh Properties PLC (GLV.L)

Previous Close£1.94
Intrinsic Value
Upside potential
Previous Close
£1.94

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

Glenveagh Properties PLC is a leading Irish residential construction company specializing in the development and sale of houses and apartments. The company operates through two primary segments: Suburban, catering to private buyers and local authorities, and Urban, focusing on high-density developments in key urban centers like Dublin and Cork. Glenveagh also engages in the private rental sector, providing investment services and managing ancillary assets such as golf clubs. The company’s vertically integrated model allows it to control the entire development process, from land acquisition to construction and sales, enhancing efficiency and margin stability. In Ireland’s competitive housing market, Glenveagh distinguishes itself through scale, operational expertise, and a strong pipeline of projects aligned with government housing initiatives. Its strategic focus on sustainable urban and suburban developments positions it well to capitalize on Ireland’s chronic housing shortage and evolving demographic trends.

Revenue Profitability And Efficiency

In its latest fiscal year, Glenveagh reported revenue of €869.2 million, with net income of €97.8 million, reflecting a net margin of approximately 11.2%. The company’s diluted EPS stood at €0.16. Operating cash flow was negative at €-93.4 million, likely due to working capital investments in its development pipeline, while capital expenditures remained modest at €-1.8 million, indicating disciplined capital allocation.

Earnings Power And Capital Efficiency

Glenveagh’s earnings power is underpinned by its ability to deliver scalable residential projects with consistent margins. The company’s capital efficiency is evident in its ability to generate profits despite cyclical pressures in the housing market. Its focus on operational execution and cost control supports steady returns, though the negative operating cash flow suggests near-term liquidity is tied to project completion and sales cycles.

Balance Sheet And Financial Health

The company maintains a balanced financial position, with €63.2 million in cash and equivalents against total debt of €242.6 million. This leverage ratio appears manageable given its revenue base and asset-backed business model. The absence of dividends suggests a reinvestment strategy aimed at funding growth and maintaining financial flexibility in a capital-intensive industry.

Growth Trends And Dividend Policy

Glenveagh’s growth is driven by Ireland’s structural housing demand, with its project pipeline aligned to public and private sector needs. The company does not currently pay dividends, opting instead to reinvest earnings into land acquisition and development. This strategy aligns with its focus on scaling operations and capturing market share in a supply-constrained environment.

Valuation And Market Expectations

With a market capitalization of approximately €939 million and a beta of 0.78, Glenveagh is viewed as a relatively stable player in the cyclical residential construction sector. Investors likely price in steady growth, given Ireland’s housing deficit, but remain cautious about macroeconomic risks such as interest rate fluctuations and construction cost inflation.

Strategic Advantages And Outlook

Glenveagh’s strategic advantages include its integrated business model, strong local market presence, and alignment with government housing policies. The outlook remains positive, supported by sustained demand for housing in Ireland, though execution risks and macroeconomic headwinds could impact near-term performance. The company’s ability to navigate these challenges will be critical to maintaining its growth trajectory.

Sources

Company filings, market 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