investorscraft@gmail.com

Intrinsic ValueHome Reit Plc (HOME.L)

Previous Close£9.10
Intrinsic Value
Upside potential
Previous Close
£9.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Home REIT plc is a UK-focused real estate investment trust specializing in homeless accommodation. The company aims to provide inflation-protected income and capital growth by acquiring and developing properties leased to charities and housing providers that support vulnerable populations. Operating in the REIT - Residential sector, Home REIT differentiates itself by addressing a critical social need while targeting stable, long-term rental income backed by government-supported housing demand. Its market position is niche but strategically aligned with UK housing policy trends, which prioritize affordable and emergency housing solutions. The REIT’s revenue model relies on long-term leases with inflation-linked rent adjustments, offering resilience against economic cycles. However, its focus on a single asset class and tenant profile introduces concentration risk, particularly given the financial stability of its charity lessees. Despite this, the company’s social impact angle may appeal to ESG-conscious investors seeking both financial returns and measurable societal benefits.

Revenue Profitability And Efficiency

In FY 2023, Home REIT reported revenue of £57.6 million (GBp), reflecting its core rental income stream. However, the company posted a net loss of £118.2 million (GBp), driven by asset writedowns and operational challenges. Negative operating cash flow of £5.6 million (GBp) further highlights inefficiencies, likely tied to tenant defaults or lease renegotiations. The absence of capital expenditures suggests limited near-term growth investments.

Earnings Power And Capital Efficiency

The diluted EPS of 0 GBp underscores the company’s lack of earnings power in the current fiscal year. With no reported debt or cash reserves, Home REIT’s capital structure appears unbalanced, raising questions about liquidity and refinancing flexibility. The REIT’s ability to generate sustainable earnings hinges on stabilizing tenant occupancy and rent collection rates.

Balance Sheet And Financial Health

Home REIT’s balance sheet shows no cash or debt, an unusual profile for a REIT, possibly indicating recent asset sales or restructuring. The absence of leverage could imply conservative financing but may also limit strategic flexibility. The significant net loss and negative cash flow signal financial stress, requiring close monitoring of asset valuations and tenant reliability.

Growth Trends And Dividend Policy

Growth prospects are constrained by the lack of capital expenditures and recent operational setbacks. The dividend per share of 0 GBp reflects the company’s prioritization of financial stabilization over shareholder payouts. Future growth will depend on resolving tenant issues and potentially diversifying its property portfolio.

Valuation And Market Expectations

With a market cap of £86.9 million (GBp) and a high beta of 1.93, Home REIT is viewed as a volatile investment, likely due to its operational risks and sector-specific challenges. The market appears to discount its social housing focus amid broader concerns about profitability and asset quality.

Strategic Advantages And Outlook

Home REIT’s strategic advantage lies in its alignment with UK social housing demand, but execution risks remain high. The outlook is cautious, with success contingent on improving tenant stability and demonstrating sustainable cash flows. ESG-driven investors may find long-term value if the company can address its operational weaknesses.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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