investorscraft@gmail.com

Intrinsic ValueKCR Residential REIT plc (KCR.L)

Previous Close£10.25
Intrinsic Value
Upside potential
Previous Close
£10.25

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

KCR Residential REIT plc operates as a specialized real estate investment trust (REIT) focused on the Central London residential property market. The company primarily acquires and manages residential assets, leveraging the high demand for housing in one of the world's most dynamic urban centers. Its portfolio is strategically positioned to benefit from London's chronic housing shortage, strong rental yields, and long-term capital appreciation potential. As a niche player, KCR Residential REIT differentiates itself through localized expertise and a concentrated investment approach, targeting value in prime locations where supply constraints underpin rental and resale fundamentals. The firm's focus on residential properties aligns with broader demographic trends, including urbanization and a growing preference for flexible living arrangements. However, its market position is tempered by exposure to regulatory risks, economic cycles, and competitive pressures from larger diversified REITs and institutional investors active in the London market.

Revenue Profitability And Efficiency

In the reported period, KCR Residential REIT generated revenue of £1.80 million (GBp 1796106), reflecting its operational scale in the Central London residential sector. However, the company reported a net loss of £1.19 million (GBp -1186075), with diluted EPS at -0.0285, indicating challenges in translating rental income into profitability. Negative operating cash flow of £0.66 million (GBp -659420) further highlights inefficiencies in cash generation relative to its asset base.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, as evidenced by its negative net income and EPS. Capital efficiency metrics are also under pressure, with operating cash flow failing to cover capital expenditures of £0.04 million (GBp -40892). This suggests limited ability to self-fund growth or maintain asset quality without external financing.

Balance Sheet And Financial Health

KCR Residential REIT maintains £0.93 million (GBp 931595) in cash and equivalents against total debt of £13.90 million (GBp 13904324), indicating a leveraged balance sheet. The high debt load relative to cash reserves and market capitalization (£3.17 million) raises concerns about financial flexibility, particularly in a rising interest rate environment that could pressure refinancing costs.

Growth Trends And Dividend Policy

The company shows no current dividend distribution (dividend per share: 0), likely due to its unprofitable operations and cash flow constraints. Growth prospects are tied to London's residential market dynamics, where valuation trends remain sensitive to macroeconomic conditions and housing policy changes. The lack of positive earnings or cash flow growth limits near-term expansion opportunities.

Valuation And Market Expectations

With a market cap of £3.17 million and a beta of 0.25, KCR Residential REIT is viewed as a small-cap, low-volatility play on London's residential sector. However, its negative earnings and cash flow metrics suggest the market is pricing the stock based on asset value rather than operating performance, with investors likely awaiting a turnaround in profitability or asset appreciation.

Strategic Advantages And Outlook

KCR Residential REIT's strategic advantage lies in its focused exposure to Central London's supply-constrained residential market, which offers long-term growth potential. However, near-term outlook remains challenging due to its leveraged position and operational losses. Success will depend on improving rental yields, managing debt obligations, and potentially consolidating its asset base to enhance economies of scale in a competitive environment.

Sources

Company description, financial data from disclosed ticker information

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