investorscraft@gmail.com

Intrinsic ValueLondonMetric Property Plc (LMP.L)

Previous Close£199.90
Intrinsic Value
Upside potential
Previous Close
£199.90

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

LondonMetric Property Plc is a FTSE 250-listed REIT specializing in logistics and long-income real estate assets across the UK. The company operates a diversified portfolio spanning 16 million sq ft, strategically focused on high-demand logistics properties that cater to modern occupier needs, such as e-commerce fulfillment and supply chain resilience. Its core revenue model is driven by rental income from long-term leases, providing stable and predictable cash flows. The firm’s logistics platform is among the UK’s largest listed portfolios, positioning it as a key player in a sector benefiting from structural tailwinds like urbanization and last-mile delivery growth. LondonMetric’s disciplined asset management and selective acquisitions reinforce its competitive edge in a fragmented market. The company’s focus on prime locations with strong tenant covenants enhances its resilience to economic cycles, while its diversified income streams mitigate concentration risks. This balanced approach supports consistent outperformance in both income generation and capital appreciation over the long term.

Revenue Profitability And Efficiency

LondonMetric reported revenue of £178 million for FY 2024, with net income of £118.7 million, reflecting efficient cost management and stable rental income. The diluted EPS of 11p underscores its earnings consistency, while operating cash flow of £123.1 million highlights strong liquidity generation. The absence of capital expenditures suggests a mature portfolio with limited near-term reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored by its high-quality logistics assets, which command premium rents and long lease terms. With a debt-to-equity ratio moderated by its REIT structure, LondonMetric maintains disciplined capital allocation, prioritizing income-accretive investments and shareholder returns. Its recurring cash flows support both dividend distributions and strategic acquisitions.

Balance Sheet And Financial Health

LondonMetric’s balance sheet shows £111.9 million in cash against total debt of £2.12 billion, indicating a leveraged but manageable position typical for REITs. The debt is likely structured against long-dated assets, aligning with its income-focused strategy. The absence of capex pressures supports financial flexibility, though interest rate sensitivity remains a monitorable risk.

Growth Trends And Dividend Policy

The company has demonstrated growth through strategic acquisitions and organic rental uplifts, benefiting from logistics sector tailwinds. Its dividend per share of 11.7p reflects a commitment to income-focused shareholders, with payout sustainability supported by reliable rental cash flows. Future growth may hinge on selective asset recycling and development opportunities.

Valuation And Market Expectations

With a market cap of ~£4.05 billion and a beta of 0.845, LondonMetric trades as a lower-volatility REIT, appealing to income investors. The valuation likely reflects its premium logistics exposure and income stability, though macroeconomic factors like interest rates could influence near-term multiples.

Strategic Advantages And Outlook

LondonMetric’s strategic focus on logistics and long-income assets positions it well for sustained demand driven by e-commerce and supply chain modernization. Its disciplined capital management and sector expertise provide a competitive moat. While macroeconomic headwinds persist, the company’s resilient portfolio and income visibility support a stable outlook.

Sources

Company filings, London Stock Exchange disclosures

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