investorscraft@gmail.com

Intrinsic ValueHelical plc (HLCL.L)

Previous Close£193.40
Intrinsic Value
Upside potential
Previous Close
£193.40

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

Helical plc operates as a specialized UK real estate investment and development firm, focusing on mixed-use commercial and residential properties, with a strong emphasis on office spaces. The company generates revenue through property rentals, development projects, and strategic refurbishments, positioning itself in high-demand urban locations. Its portfolio reflects a deliberate shift toward modern, flexible workspaces, catering to evolving tenant demands post-pandemic. Helical differentiates itself through a hands-on asset management approach, targeting value-add opportunities in London and Manchester, where supply constraints support rental growth. The firm’s expertise in repositioning underutilized assets aligns with broader sector trends favoring sustainability and amenity-rich environments. While smaller than diversified REITs, Helical’s niche focus allows it to capitalize on localized market inefficiencies and partnerships with institutional investors.

Revenue Profitability And Efficiency

Helical reported revenue of £37.8 million (GBp 378.4 million) for FY 2024, overshadowed by a net loss of £189.8 million (GBp 1,898.1 million), driven by property valuation declines amid macroeconomic headwinds. Operating cash flow of £12.3 million (GBp 122.7 million) suggests core rental operations remain cash-generative, though capital expenditures were minimal at £0.6 million (GBp 6.2 million), reflecting cautious development activity.

Earnings Power And Capital Efficiency

The diluted EPS of -GBp 155 underscores earnings pressure from revaluation losses, though the dividend of GBp 3.28 per share signals management’s commitment to shareholder returns. The firm’s ability to maintain dividends despite losses highlights its reliance on recurring rental income, with development gains likely deferred to future periods.

Balance Sheet And Financial Health

Helical’s balance sheet shows £28.6 million (GBp 286.3 million) in cash against £231.9 million (GBp 2,319.1 million) of total debt, indicating moderate leverage. The debt-to-equity ratio warrants monitoring, but liquidity appears manageable given the firm’s asset-heavy portfolio and staggered debt maturities.

Growth Trends And Dividend Policy

Portfolio rebalancing toward high-yield urban offices may support long-term growth, though near-term performance hinges on UK commercial real estate recovery. The sustained dividend, yielding ~3-4%, reflects confidence in rental cash flows but could face pressure if valuation declines persist.

Valuation And Market Expectations

At a market cap of £284.7 million (GBp 2,847.4 million), Helical trades at a discount to NAV, pricing in sector-wide risks. The beta of 0.95 suggests alignment with broader market volatility, with investors likely awaiting stabilization in property valuations.

Strategic Advantages And Outlook

Helical’s focus on prime UK offices and mixed-use assets provides cyclical upside, but its outlook remains tied to interest rates and occupier demand. Strategic refurbishments and selective disposals could enhance NAV, though macroeconomic uncertainty tempers near-term optimism.

Sources

Company filings, London Stock Exchange disclosures

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