investorscraft@gmail.com

Intrinsic ValuePersimmon Plc (PSN.L)

Previous Close£1,406.00
Intrinsic Value
Upside potential
Previous Close
£1,406.00

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

Persimmon Plc is a leading UK housebuilder specializing in residential construction, operating under three distinct brands: Persimmon Homes for family housing, Charles Church for executive properties, and Westbury Partnerships for social housing. The company also diversifies its revenue streams through broadband services, enhancing its ecosystem for homebuyers. Persimmon’s vertically integrated model allows it to control costs while maintaining quality, positioning it as a key player in the UK’s cyclical housing market. The company’s focus on affordability and strategic land acquisition has solidified its reputation in a competitive sector, though it remains exposed to macroeconomic fluctuations in housing demand and regulatory pressures. Its brand segmentation caters to diverse customer segments, reinforcing its market share in both private and public housing sectors.

Revenue Profitability And Efficiency

In its latest fiscal year, Persimmon reported revenue of £3.20 billion, with net income of £267.10 million, reflecting a margin of approximately 8.3%. Operating cash flow stood at £84.90 million, though capital expenditures of £32.30 million indicate ongoing investments. The company’s profitability metrics suggest disciplined cost management, albeit with sensitivity to housing market cycles and input cost inflation.

Earnings Power And Capital Efficiency

Persimmon’s diluted EPS of 83p demonstrates its earnings capacity, supported by a scalable operating model. The company’s capital efficiency is evident in its ability to generate cash from core operations, though its beta of 1.3 highlights volatility tied to broader economic conditions. Debt levels at £453.60 million are manageable relative to its £258.60 million cash position.

Balance Sheet And Financial Health

Persimmon maintains a robust balance sheet with £258.60 million in cash and equivalents against total debt of £453.60 million, indicating moderate leverage. The company’s liquidity position supports its dividend policy and strategic land bank investments, though its cyclical industry demands prudent financial management to navigate downturns.

Growth Trends And Dividend Policy

Persimmon’s growth is closely tied to UK housing demand, with its dividend per share of 60p reflecting a commitment to shareholder returns. However, long-term trends depend on affordability, government housing policies, and interest rate environments. The company’s ability to sustain dividends hinges on stable cash flow generation and disciplined capital allocation.

Valuation And Market Expectations

With a market cap of £4.23 billion, Persimmon trades at a valuation reflective of its sector’s cyclicality. Investors likely price in expectations of moderate growth, balanced by risks from economic headwinds. The stock’s beta suggests higher volatility compared to the broader market.

Strategic Advantages And Outlook

Persimmon’s strategic advantages include its diversified brand portfolio and cost-efficient construction model. However, the outlook remains cautious due to macroeconomic uncertainties. The company’s focus on operational resilience and land bank quality positions it to capitalize on recovery phases, though near-term challenges persist.

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