investorscraft@gmail.com

Intrinsic ValuePalace Capital Plc (PCA.L)

Previous Close£212.00
Intrinsic Value
Upside potential
Previous Close
£212.00

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

Palace Capital Plc is a UK-focused real estate investment firm specializing in diversified property assets. The company operates as a REIT, primarily targeting value-driven investments across commercial, residential, and mixed-use properties. Its core revenue model relies on rental income, asset appreciation, and strategic disposals, positioning it as a nimble player in the mid-market segment. The firm emphasizes active asset management to enhance returns, differentiating itself through localized expertise and a disciplined acquisition strategy. Palace Capital operates in a competitive UK property market, where it leverages its regional focus to identify undervalued opportunities. Unlike larger REITs with extensive portfolios, the company maintains a selective approach, balancing income stability with capital growth potential. Its market position is reinforced by a hands-on management style, targeting underperforming assets with repositioning potential. The UK real estate sector faces cyclical pressures, but Palace Capital’s emphasis on operational efficiency and tenant diversification helps mitigate risks.

Revenue Profitability And Efficiency

In FY 2024, Palace Capital reported revenue of £19.6 million, reflecting its income-generating property portfolio. However, the firm posted a net loss of £9.4 million, driven by asset revaluations or operational challenges. Operating cash flow of £1.1 million indicates some liquidity generation, though profitability metrics remain under pressure. The absence of capital expenditures suggests a focus on optimizing existing assets rather than expansion.

Earnings Power And Capital Efficiency

The diluted EPS of -24p highlights earnings challenges, likely tied to market conditions or one-time impairments. With no significant capex, capital efficiency hinges on asset management rather than new investments. The firm’s ability to stabilize earnings will depend on rental income sustainability and cost control, given its leveraged position.

Balance Sheet And Financial Health

Palace Capital maintains a conservative balance sheet, with £19.8 million in cash against £8.3 million of total debt, indicating strong liquidity. The low debt-to-equity ratio suggests manageable leverage, supporting financial flexibility. However, the net loss may pressure retained earnings, requiring careful capital allocation to preserve shareholder value.

Growth Trends And Dividend Policy

The company’s growth trajectory appears muted, with no recent capex signaling limited near-term expansion. Despite the loss, it paid a dividend of 15p per share, underscoring a commitment to shareholder returns. Future dividend sustainability will hinge on improving operational cash flow and asset sales.

Valuation And Market Expectations

With a market cap of £64.7 million, the stock trades at a discount to book value, reflecting investor skepticism amid earnings volatility. The low beta (0.226) suggests relative insulation from broader market swings, but also limited growth upside. Market expectations likely center on asset monetization and cost management.

Strategic Advantages And Outlook

Palace Capital’s regional expertise and active management approach provide a niche advantage in identifying mispriced assets. However, the UK property market’s uncertainty poses headwinds. The outlook depends on executing disposals at favorable valuations and stabilizing income streams. A turnaround in profitability could rerate the stock, but near-term challenges persist.

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