investorscraft@gmail.com

Intrinsic ValueGround Rents Income Fund PLC (GRIO.L)

Previous Close£16.50
Intrinsic Value
Upside potential
Previous Close
£16.50

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

Ground Rents Income Fund PLC is a UK-focused real estate investment trust (REIT) specializing in long-dated ground rents, a niche segment within the diversified REIT sector. The fund acquires freeholds and head leases, generating secure, inflation-linked income from ground rents while pursuing capital growth through active asset management. Managed externally by Braemar Estates (Residential) Ltd, the fund targets stable cash flows with low operational overhead, leveraging the UK's structured leasehold system. Its portfolio is designed to provide resilience against economic cycles, given the contractual nature of ground rent obligations. The fund operates in a specialized market with limited competition, positioning it as a unique income-focused vehicle for investors seeking inflation-hedged returns. However, its exposure to UK leasehold reforms and regulatory risks requires careful monitoring.

Revenue Profitability And Efficiency

The fund reported negative revenue and net income for the period, reflecting challenges in its portfolio valuation or operational performance. With an operating cash flow of 2.08 million GBp, it maintains some liquidity, though the absence of capital expenditures suggests limited reinvestment activity. The diluted EPS of -0.31 GBp underscores profitability pressures, likely tied to market conditions or asset revaluations.

Earnings Power And Capital Efficiency

Despite negative earnings, the fund’s focus on ground rents provides a structurally stable income stream, albeit with limited near-term growth. The lack of total debt enhances capital efficiency, but the absence of dividends indicates retained earnings are being prioritized for portfolio stabilization or future acquisitions.

Balance Sheet And Financial Health

The fund holds 5.53 million GBp in cash and equivalents, providing liquidity, while its debt-free balance sheet reduces financial risk. The negative net income and revenue, however, signal potential stress on book value, necessitating closer scrutiny of asset quality and leasehold valuations.

Growth Trends And Dividend Policy

No dividends were distributed during the period, aligning with the fund’s focus on preserving capital amid operational headwinds. Growth prospects hinge on asset management initiatives and the UK ground rent market’s stability, though regulatory uncertainties may temper expansion opportunities.

Valuation And Market Expectations

With a market cap of 25.83 million GBp and a beta of 0.85, the fund trades with lower volatility than the broader market. Investors likely price in its niche focus and inflation-hedging attributes, though negative earnings may weigh on valuation multiples until profitability improves.

Strategic Advantages And Outlook

The fund’s specialization in ground rents offers a defensive income stream, but its performance is tied to UK leasehold dynamics and regulatory clarity. Active management and a debt-free structure provide flexibility, though sustained profitability will depend on asset revaluations and income stability. The outlook remains cautious pending operational improvements.

Sources

Company description, financial data provided

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