investorscraft@gmail.com

Intrinsic ValueOne Heritage Group PLC (OHG.L)

Previous Close£2.06
Intrinsic Value
Upside potential
Previous Close
£2.06

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

One Heritage Group PLC is a UK-based property development and investment management company specializing in residential real estate, including apartments and co-living housing projects. Operating primarily in the North of England, the company targets urban regeneration opportunities, leveraging its expertise in high-density residential developments. Its business model combines property development with strategic investment management, focusing on underserved markets with strong demand for modern, affordable housing solutions. The firm differentiates itself through a hands-on approach to project execution, from acquisition to completion, ensuring alignment with local housing needs. As a relatively new entrant, founded in 2020, One Heritage competes in a fragmented market dominated by larger developers, positioning itself as a nimble operator capable of capitalizing on niche opportunities. The company’s subsidiary structure under One Heritage Property Development Limited provides operational flexibility, though its market share remains modest compared to established peers.

Revenue Profitability And Efficiency

One Heritage reported revenue of £14.65 million (GBp 1,465,015,400) for the period, reflecting its active project pipeline. However, the company posted a net loss of £3.38 million (GBp -337,977,800), with diluted EPS at -0.088 GBp, indicating challenges in translating revenue into profitability. Operating cash flow was positive at £1.55 million (GBp 154,591,800), suggesting some operational efficiency, though capital expenditures were minimal at -£4,284 (GBp -428,400), likely due to phased project timelines.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight pressure on earnings power, likely due to development costs and market conditions. With limited capital expenditures, One Heritage appears to prioritize liquidity over aggressive expansion. The absence of dividend payouts aligns with its focus on reinvesting cash flows into project execution, though its ability to generate sustainable returns remains unproven given its early-stage losses.

Balance Sheet And Financial Health

One Heritage holds £88,161 (GBp 8,816,100) in cash and equivalents against total debt of £16.98 million (GBp 1,697,528,800), indicating a leveraged position typical of property developers. The debt burden may constrain flexibility, though the company’s operating cash flow provides some near-term liquidity. Investors should monitor debt servicing capacity, especially amid ongoing project delivery risks.

Growth Trends And Dividend Policy

Growth is tied to the UK residential property market, where demand for co-living and urban housing persists. The lack of dividends reflects a reinvestment strategy, with potential upside hinging on project completions and sales. However, macroeconomic headwinds, including interest rate volatility, could dampen near-term momentum.

Valuation And Market Expectations

With a market cap of £796,773 (GBp 79,677,300) and a beta of 1.277, One Heritage is a small-cap stock with higher volatility than the broader market. The valuation likely discounts its unprofitability and leverage, though speculative interest may arise from its niche focus and regeneration potential.

Strategic Advantages And Outlook

One Heritage’s localized expertise and co-living focus offer differentiation, but execution risks and macroeconomic uncertainty temper optimism. Success depends on timely project delivery and stabilizing profitability. The company’s outlook is cautiously speculative, with upside contingent on operational improvements and market recovery.

Sources

Company filings, London Stock Exchange data

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