investorscraft@gmail.com

Intrinsic ValueMcKay Securities Plc (MCKS.L)

Previous Close£281.00
Intrinsic Value
Upside potential
Previous Close
£281.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

McKay Securities Plc operates as a specialized commercial property investment company with REIT status, focusing on office, industrial, and logistics assets in high-demand regions of South East England and London. The company’s portfolio, valued at £438.95 million, strategically targets established markets along the M4 corridor, leveraging its deep regional expertise to capitalize on satellite towns with strong connectivity to London. McKay’s revenue model is anchored in long-term leases, refurbishment-driven value creation, and selective development, catering to occupiers seeking prime locations with logistical advantages. Its market position is reinforced by a disciplined approach to asset selection, emphasizing properties with growth potential in undersupplied submarkets. The firm’s focus on sustainability and modern workspace requirements further enhances its competitive edge in attracting blue-chip tenants. As a nimble operator, McKay differentiates itself through hands-on asset management and a localized investment strategy, avoiding overexposure to volatile segments while maintaining a resilient income stream.

Revenue Profitability And Efficiency

McKay reported revenue of £28.7 million for FY 2021, though net income stood at a loss of £16.5 million, reflecting pandemic-related valuation adjustments and operational challenges. Operating cash flow of £7.4 million underscores the underlying income stability from its leased portfolio. Capital expenditures were minimal (£24,000), indicating a focus on yield preservation rather than aggressive expansion during the period.

Earnings Power And Capital Efficiency

The diluted EPS of -17p highlights short-term earnings pressure, but the dividend payout of 246.6p per share suggests a commitment to shareholder returns, supported by REIT distribution requirements. The company’s ability to maintain dividends amid losses points to resilient cash flow generation from its core property holdings.

Balance Sheet And Financial Health

McKay’s balance sheet shows £2.2 million in cash against £145.1 million of total debt, indicating moderate leverage typical for REITs. The debt level appears manageable given the portfolio’s valuation and income-generating capacity, with no immediate liquidity concerns evidenced by positive operating cash flow.

Growth Trends And Dividend Policy

The company’s focus on logistics and well-located offices aligns with structural demand trends, though FY 2021 saw valuation headwinds. Its dividend policy remains robust, with payouts reflecting REIT obligations and confidence in rental income stability. Future growth may hinge on selective acquisitions and refurbishment opportunities in its core markets.

Valuation And Market Expectations

Market expectations likely factor in McKay’s niche positioning and the long-term appeal of its geographically concentrated portfolio. The beta of 0.67 suggests lower volatility relative to the broader market, appealing to income-focused investors. Valuation metrics would benefit from a rebound in commercial property valuations post-pandemic.

Strategic Advantages And Outlook

McKay’s strategic advantages lie in its localized expertise, high-quality tenant base, and focus on operationally critical assets. The outlook depends on the recovery of the UK office sector and sustained demand for logistics spaces, with the company well-placed to capitalize on its refurbishment capabilities and disciplined capital allocation.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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