investorscraft@gmail.com

Intrinsic ValueLondon & Associated Properties PLC (LAS.L)

Previous Close£4.00
Intrinsic Value
Upside potential
Previous Close
£4.00

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

London & Associated Properties PLC (LAP) operates as a specialized property investment firm with a focus on retail assets, including shopping centers and other retail properties valued at approximately £78 million. The company diversifies its exposure through joint ventures with institutional partners such as Oaktree Capital Management and Schroders, leveraging its subsidiary LAMS for third-party asset and property management services. LAP’s strategic stake in Bisichi Mining Plc further broadens its portfolio, linking real estate with mining interests. Positioned in the competitive UK real estate services sector, LAP differentiates itself through a hybrid model of direct ownership, joint ventures, and third-party management, catering to institutional clients like Lloyds Bank and NAMA. Its niche focus on retail properties, combined with asset management expertise, provides resilience despite sector volatility. The company’s market position is bolstered by long-standing partnerships and a diversified revenue base, though its reliance on retail real estate exposes it to cyclical risks.

Revenue Profitability And Efficiency

LAP reported revenue of £54.9 million (GBp 54,917,000) for the period, though net income stood at a loss of £373,000 (GBp -373,000), reflecting challenges in profitability. Operating cash flow of £8.6 million (GBp 8,564,000) suggests operational liquidity, but the absence of capital expenditures indicates limited reinvestment. The diluted EPS of -0.004 GBp underscores weak earnings power.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight constrained earnings power, likely due to retail property market headwinds. Joint ventures and third-party management fees contribute to cash flow but may not offset asset depreciation or financing costs. Capital efficiency appears muted, with no reported capex, suggesting a focus on maintaining existing assets rather than expansion.

Balance Sheet And Financial Health

LAP holds £2.9 million (GBp 2,926,000) in cash against £27.7 million (GBp 27,665,000) in total debt, indicating moderate leverage. The lack of dividends aligns with its loss-making position. The balance sheet reflects a conservative approach, with joint ventures potentially offloading some risk, but debt levels warrant monitoring given the cyclical nature of real estate.

Growth Trends And Dividend Policy

Growth appears stagnant, with no recent capex and a reliance on existing assets. The dividend suspension (0 GBp per share) aligns with profitability challenges. Joint ventures and third-party management may offer incremental growth, but retail property market conditions remain a key constraint.

Valuation And Market Expectations

With a market cap of £8.5 million (GBp 8,532,600) and a beta of 0.023, LAP is a low-volatility micro-cap stock. The negative earnings and lack of dividends likely weigh on investor sentiment, though its asset base and joint ventures provide underlying value. The market appears to price in limited near-term upside.

Strategic Advantages And Outlook

LAP’s strengths lie in its diversified revenue streams, including joint ventures and third-party management, which mitigate reliance on direct property income. However, exposure to retail real estate and mining (via Bisichi) introduces sector-specific risks. The outlook remains cautious, dependent on UK retail property recovery and operational efficiency 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