investorscraft@gmail.com

Intrinsic ValueLendInvest plc (LINV.L)

Previous Close£34.50
Intrinsic Value
Upside potential
Previous Close
£34.50

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

LendInvest plc is a UK-based property finance asset manager specializing in short-term, development, and buy-to-let mortgages for intermediaries, landlords, and developers. The company operates in the competitive UK financial services sector, leveraging its niche focus on property-backed lending to differentiate itself from traditional banks. Its revenue model combines interest income from mortgages with fees from fund management services, creating a diversified income stream. LendInvest’s market position is bolstered by its agile underwriting and technology-driven platform, which enhances efficiency in loan origination and servicing. The company targets underserved segments of the property market, such as small-to-medium developers and professional landlords, where demand for flexible financing solutions remains high. Despite operating in a cyclical industry, LendInvest’s asset-light approach and focus on secured lending mitigate some risks associated with credit cycles. Its fund management arm further diversifies revenue, though the business remains heavily tied to UK property market dynamics.

Revenue Profitability And Efficiency

In FY 2024, LendInvest reported revenue of £85.1 million (GBp), reflecting its core mortgage and fund management activities. However, the company posted a net loss of £20.1 million (GBp), with diluted EPS at -0.15, indicating profitability challenges. Operating cash flow was positive at £28.6 million (GBp), suggesting operational liquidity, while capital expenditures were modest at £3.2 million (GBp), highlighting a lean cost structure.

Earnings Power And Capital Efficiency

The negative net income and EPS indicate weak earnings power, likely due to higher funding costs or credit provisions. The company’s capital efficiency is constrained by its debt-heavy balance sheet, with total debt of £516.9 million (GBp) outweighing cash reserves of £55.7 million (GBp). The absence of dividends aligns with its focus on reinvesting cash flows into growth or debt reduction.

Balance Sheet And Financial Health

LendInvest’s financial health is mixed, with £55.7 million (GBp) in cash against £516.9 million (GBp) in total debt, signaling high leverage. The debt burden may pressure liquidity, though positive operating cash flow provides some cushion. The asset-light model reduces fixed obligations, but the reliance on secured lending ties its stability to UK property market performance.

Growth Trends And Dividend Policy

Growth is likely tied to UK property demand, with no dividends reflecting a reinvestment strategy. The company’s focus on niche lending segments offers growth potential, but macroeconomic headwinds could dampen expansion. The lack of dividend payouts underscores its prioritization of balance sheet strengthening or opportunistic lending growth.

Valuation And Market Expectations

With a market cap of £43.5 million (GBp) and a beta of 0.26, LendInvest is viewed as a low-volatility but high-risk play due to its leveraged position. The negative earnings and high debt likely weigh on investor sentiment, though its niche market focus could attract long-term value investors if profitability improves.

Strategic Advantages And Outlook

LendInvest’s strategic advantages include its technology-driven platform and focus on underserved property finance segments. However, its outlook depends on UK property market stability and its ability to manage debt. Success hinges on balancing growth with financial discipline, particularly in a higher-interest-rate environment.

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