investorscraft@gmail.com

Intrinsic ValueThe PRS REIT plc (PRSR.L)

Previous Close£113.00
Intrinsic Value
Upside potential
Previous Close
£113.00

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

The PRS REIT plc operates as a closed-ended real estate investment trust (REIT) focused exclusively on the UK's Private Rented Sector (PRS), specializing in high-quality, purpose-built single-family rental homes. The company's core revenue model is driven by long-term rental income from its portfolio of over 4,500 homes, strategically located across regional UK markets where demand for rental properties is robust. Backed by the UK government's Homes England, PRS REIT has established itself as a leader in the build-to-rent segment, leveraging institutional-scale development to achieve cost efficiencies and stable occupancy. Its focus on modern, energy-efficient housing caters to the growing demand for professionally managed rental properties, differentiating it from fragmented private landlords. The REIT's premium listing on the London Stock Exchange underscores its credibility, while its scalable platform positions it to capitalize on structural housing shortages and shifting tenant preferences toward flexible, high-quality rentals.

Revenue Profitability And Efficiency

The company reported revenue of 99.4 million GBp for the period, with net income reaching 93.7 million GBp, reflecting strong operational efficiency in its rental business. Operating cash flow stood at 35.2 million GBp, indicating healthy cash generation from its stabilized portfolio. With no capital expenditures reported, the REIT appears to be in a steady-state phase, focusing on optimizing existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS of 0.17 GBp demonstrates the REIT's ability to translate rental income into shareholder returns. The absence of capital expenditures suggests efficient capital allocation, with earnings primarily driven by rental yields and portfolio management. The company's focus on operational leverage is evident in its high net income-to-revenue ratio, underscoring the scalability of its build-to-rent model.

Balance Sheet And Financial Health

PRS REIT maintains a balanced financial structure, with total debt of 415.3 million GBp against cash reserves of 13.9 million GBp. The debt level appears manageable given the stable income stream from its rental portfolio. As a REIT, the company is required to distribute most of its taxable income, which aligns with its dividend-focused strategy and reduces reliance on retained earnings for growth.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in its rental portfolio, now exceeding 4,500 homes. A dividend per share of 4.2 GBp reflects its commitment to income generation, supported by predictable rental cash flows. Future growth is likely to be driven by organic rental increases and selective portfolio additions, rather than aggressive leverage or development.

Valuation And Market Expectations

With a market capitalization of approximately 630.5 million GBp and a beta of 0.75, the stock is viewed as a relatively stable income play within the REIT sector. The valuation reflects expectations of steady rental growth and reliable dividends, rather than dramatic capital appreciation, in line with its focus on regional UK rental markets.

Strategic Advantages And Outlook

PRS REIT's strategic advantages include its institutional-scale portfolio, government partnership, and focus on underserved regional markets. The outlook remains positive due to structural housing shortages in the UK and increasing demand for professionally managed rental properties. However, exposure to UK economic conditions and interest rate fluctuations remains a key monitorable for investors.

Sources

Company description, financial data from disclosed ticker information

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