investorscraft@gmail.com

Intrinsic ValueOnTheMarket plc (OTMP.L)

Previous Close£109.08
Intrinsic Value
Upside potential
Previous Close
£109.08

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

OnTheMarket plc operates in the competitive UK online property portal sector, providing a digital platform for residential property searches. The company serves buyers, sellers, landlords, and tenants, offering listings for sales, rentals, and specialized properties like retirement homes and student accommodations. Unlike larger rivals such as Rightmove and Zoopla, OnTheMarket differentiates itself by focusing on agent partnerships and cost-efficient advertising solutions, positioning itself as a challenger brand in a market dominated by established players. The company’s revenue model primarily relies on subscription fees from estate agents and property professionals, supplemented by ancillary services like premium listings and valuation tools. Despite its smaller scale, OnTheMarket has carved a niche by emphasizing local agent collaboration and competitive pricing, though it faces significant challenges in scaling against deep-pocketed competitors. The UK property portal industry remains highly consolidated, requiring continuous innovation and strategic marketing to sustain growth.

Revenue Profitability And Efficiency

In FY 2023, OnTheMarket reported revenue of £34.4 million, reflecting its ability to monetize its platform despite market challenges. However, the company posted a net loss of £1.67 million, indicating ongoing cost pressures and competitive dynamics. Operating cash flow was positive at £7.94 million, suggesting underlying operational efficiency, though capital expenditures of £4.55 million highlight continued investment in platform development and growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.21p underscores its current lack of profitability, though its operating cash flow demonstrates some earnings potential. Capital efficiency remains a concern, as the firm balances growth investments against its modest cash reserves. The absence of debt beyond £924,000 provides flexibility, but sustained losses may necessitate further funding to compete effectively in the sector.

Balance Sheet And Financial Health

OnTheMarket maintains a relatively healthy balance sheet, with £11.33 million in cash and equivalents against minimal debt. This liquidity position supports short-term operations, but the lack of profitability raises questions about long-term sustainability. The company’s low leverage is a positive, though its ability to generate consistent cash flow will be critical to maintaining financial stability.

Growth Trends And Dividend Policy

Growth prospects hinge on expanding agent partnerships and user engagement, though the competitive landscape limits near-term upside. The company does not pay dividends, reinvesting available cash into its platform and marketing efforts. With no dividend history, investor returns are contingent on share price appreciation, which depends on improved profitability and market share gains.

Valuation And Market Expectations

The market values OnTheMarket at approximately £92.8 million, reflecting skepticism about its ability to disrupt larger rivals. A beta of 1.41 indicates higher volatility relative to the market, aligning with its growth-focused but unprofitable profile. Investors appear to price in significant execution risk, given the company’s subscale position in a mature industry.

Strategic Advantages And Outlook

OnTheMarket’s strategic focus on cost-conscious agents and localized offerings provides a differentiated edge, but scaling remains a challenge. The outlook depends on its ability to attract more users and agents while managing costs. Success will require sustained innovation and possibly strategic partnerships to enhance its competitive positioning in the crowded UK property portal market.

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