investorscraft@gmail.com

Intrinsic ValueGreat Portland Estates Plc (GPOR.L)

Previous Close£735.50
Intrinsic Value
Upside potential
Previous Close
£735.50

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

Great Portland Estates Plc is a FTSE 250-listed property investment and development company specializing in central London real estate, with a portfolio valued at £2.6 billion. The company operates as a REIT in the office sector, focusing on creating high-demand commercial and mixed-use spaces that align with London's evolving property cycle. Its strategy involves active portfolio management, targeting long-term outperformance by developing properties that cater to modern occupier needs, including sustainability and flexible workspace solutions. The firm differentiates itself through a proactive approach to asset management, leveraging its deep understanding of London's property market to capitalize on cyclical opportunities. Its developments often integrate community and urban regeneration elements, enhancing both tenant appeal and long-term asset value. As a mid-cap player, Great Portland Estates maintains a niche but influential position, competing with larger REITs through localized expertise and agile decision-making.

Revenue Profitability And Efficiency

In FY 2024, Great Portland Estates reported revenue of £95.4 million, reflecting its rental income streams, but posted a net loss of £307.8 million, likely due to property valuation adjustments or development costs. Operating cash flow was negative (£7.6 million), while capital expenditures remained minimal (£0.1 million), suggesting limited near-term expansion activity. The diluted EPS of -1.01 GBp underscores cyclical pressures in London's office market.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained by market headwinds, as evidenced by its negative net income. However, its focus on prime central London assets provides a foundation for recovery as demand stabilizes. Capital efficiency metrics are subdued, with negative cash flow, but its low capex indicates a cautious approach to preserving liquidity amid market volatility.

Balance Sheet And Financial Health

Great Portland Estates holds £22.9 million in cash and equivalents against total debt of £815.5 million, indicating moderate leverage. The balance sheet reflects typical REIT exposure to property valuations, with debt levels manageable relative to its asset base. The dividend payout of 335.84 GBp per share suggests a commitment to shareholder returns despite earnings challenges.

Growth Trends And Dividend Policy

Growth is cyclical, tied to London's office market recovery, with near-term trends subdued. The dividend policy remains robust, signaling confidence in long-term cash flow generation. Future growth may hinge on repositioning assets to meet post-pandemic demand shifts, such as hybrid work solutions and ESG-compliant spaces.

Valuation And Market Expectations

The company's valuation likely reflects its niche focus and London office market exposure, with a beta of 0.63 indicating lower volatility than the broader market. Investor expectations may center on a gradual recovery in occupancy and rental rates, supported by its prime location strategy.

Strategic Advantages And Outlook

Great Portland Estates benefits from its centralized London footprint and agile portfolio management. The outlook depends on macroeconomic recovery and adaptive reuse of office assets, with sustainability and tenant experience as key differentiators. Its ability to navigate cyclical downturns will be critical to long-term outperformance.

Sources

Company description, financial data from disclosed filings (likely annual report), and market data from LSE.

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