investorscraft@gmail.com

Intrinsic ValueKier Group plc (KIE.L)

Previous Close£223.50
Intrinsic Value
Upside potential
Previous Close
£223.50

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

Kier Group plc operates as a leading UK-based construction and infrastructure services provider, specializing in complex engineering projects, maintenance, and property development. The company’s diversified portfolio spans three core segments: Construction, Infrastructure Services, and Property, enabling it to capitalize on public and private sector demand. Kier’s expertise in building power stations, transport networks, and utilities infrastructure positions it as a key player in national infrastructure renewal programs, supported by long-term government contracts. The firm’s property division focuses on strategic land development, complementing its construction arm with higher-margin opportunities. Kier’s integrated service model—combining construction, maintenance, and facilities management—provides resilience against cyclical downturns in individual sectors. Its strong foothold in UK infrastructure maintenance, particularly in road and rail, ensures recurring revenue streams. The company competes with peers like Balfour Beatty and Morgan Sindall but differentiates through its regional presence and environmental services offerings, including waste management and street cleaning. Kier’s emphasis on sustainable construction and partnerships with local authorities enhances its bid competitiveness for public works projects.

Revenue Profitability And Efficiency

Kier reported revenue of £3.91 billion for the period, with net income of £42.7 million, reflecting a modest but improving margin in a competitive industry. Operating cash flow of £230.1 million underscores effective working capital management, while limited capital expenditures (£7.1 million) suggest a asset-light approach. The diluted EPS of 9.45p indicates gradual earnings recovery post-pandemic.

Earnings Power And Capital Efficiency

The company’s operating cash flow covers interest obligations comfortably, though its capital efficiency is tempered by thin net margins typical of the construction sector. Kier’s ability to secure high-value infrastructure contracts and manage project timelines is critical to sustaining its earnings power amid inflationary pressures on labor and materials.

Balance Sheet And Financial Health

Kier maintains a robust liquidity position with £1.56 billion in cash against £1.58 billion total debt, reflecting prudent balance sheet management post-restructuring. The near-parity of cash and debt suggests a focus on deleveraging, though the industry’s high working capital needs necessitate continued vigilance over covenant compliance.

Growth Trends And Dividend Policy

Growth is likely tied to UK infrastructure spending, particularly in transport and utilities. Kier reinstated dividends (5.48p/share) after a hiatus, signaling confidence in stabilized cash flows. However, payout ratios remain conservative to prioritize debt reduction and opportunistic contract bidding.

Valuation And Market Expectations

At a market cap of £706 million, Kier trades at a discount to peers, reflecting investor caution over construction sector risks. The beta of 1.16 indicates higher volatility versus the broader market, consistent with cyclical exposure.

Strategic Advantages And Outlook

Kier’s strategic advantages include its entrenched position in UK public infrastructure and a diversified service mix. Near-term performance hinges on contract execution and cost inflation mitigation. Long-term prospects are tied to government infrastructure commitments and Kier’s ability to pivot toward sustainable construction practices.

Sources

Company filings, London Stock Exchange data

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