investorscraft@gmail.com

Intrinsic ValueLok'nStore Group Plc (LOK.L)

Previous Close£1,105.00
Intrinsic Value
Upside potential
Previous Close
£1,105.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lok'nStore Group Plc is a UK-based real estate services company specializing in self-storage solutions. The company operates 37 self-storage centers, catering to both personal and business clients. Its revenue model is built on leasing storage units, with additional income streams from insurance services. Personal storage services target individuals during life transitions such as moving or decluttering, while business storage supports SMEs, e-commerce retailers, and archival needs. The UK self-storage market is fragmented but growing, driven by urbanization, limited residential space, and the rise of online retail. Lok'nStore differentiates itself through customer service, flexible lease terms, and strategically located facilities. The company maintains a strong regional presence, focusing on high-demand areas to optimize occupancy rates and rental yields. Its asset-light approach, combined with operational efficiency, positions it competitively against larger peers and independent operators.

Revenue Profitability And Efficiency

In FY 2023, Lok'nStore reported revenue of £27.1 million, reflecting steady demand for self-storage services. Net income stood at £4.7 million, with diluted EPS of 16p, indicating healthy profitability. Operating cash flow was robust at £13.9 million, though capital expenditures of £15.8 million suggest ongoing investments in facility upgrades or expansions. The company’s ability to generate consistent cash flow underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by recurring rental income and low tenant turnover. Capital efficiency is evident in its ability to maintain high occupancy rates while managing debt levels prudently. With £68.7 million in total debt against £42.1 million in cash, Lok'nStore maintains a balanced leverage profile, ensuring flexibility for future growth initiatives.

Balance Sheet And Financial Health

Lok'nStore’s balance sheet remains stable, with £42.1 million in cash and equivalents providing liquidity. Total debt of £68.7 million is manageable relative to its market capitalization of £363.6 million. The company’s conservative financial strategy and strong cash generation support its ability to meet obligations while funding growth.

Growth Trends And Dividend Policy

The company has shown consistent growth, benefiting from the expanding UK self-storage market. A dividend of 19p per share reflects a commitment to shareholder returns, supported by sustainable cash flows. Future growth may hinge on strategic acquisitions or organic expansion, leveraging its established brand and operational expertise.

Valuation And Market Expectations

With a market cap of £363.6 million and a beta of 0.676, Lok'nStore is perceived as a relatively stable investment within the real estate sector. The valuation reflects investor confidence in its recurring revenue model and growth potential, though macroeconomic factors could influence demand for self-storage services.

Strategic Advantages And Outlook

Lok'nStore’s strategic advantages include its regional focus, customer-centric approach, and scalable business model. The outlook remains positive, supported by long-term trends favoring self-storage demand. However, competition and economic conditions could pose challenges. The company’s disciplined capital allocation and operational strengths position it well for sustained performance.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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