investorscraft@gmail.com

Intrinsic ValueRaven Property Group Limited (RAV.L)

Previous Close£3.82
Intrinsic Value
Upside potential
Previous Close
£3.82

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Raven Property Group Limited operates as a specialized real estate investment firm focused on high-quality warehouse and commercial office properties in key Russian cities, including Moscow, St Petersburg, and Novosibirsk. The company primarily generates revenue through long-term leases to a mix of Russian and international tenants, leveraging its portfolio of approximately 1.9 million square meters of Grade A warehouses and 49,000 square meters of office space. Its strategic focus on Class A assets in logistics hubs positions it as a key player in Russia’s industrial real estate sector, benefiting from growing e-commerce and supply chain demand. The company’s multi-exchange listings, including the LSE, JSE, and Moscow Exchange, enhance its visibility among global investors, though its operations remain concentrated in Russia, exposing it to regional economic and geopolitical risks.

Revenue Profitability And Efficiency

In FY 2020, Raven reported revenue of 153.8 million GBp, reflecting steady leasing income from its portfolio. However, the company posted a net loss of 14.2 million GBp, with diluted EPS at -0.028 GBp, indicating profitability challenges. Operating cash flow was robust at 77.6 million GBp, supported by rental income, while capital expenditures of 14.9 million GBp suggest ongoing portfolio maintenance and potential expansion efforts.

Earnings Power And Capital Efficiency

Raven’s operating cash flow demonstrates its ability to generate consistent earnings from core leasing activities, though net income remains pressured. The company’s capital efficiency is moderated by its debt load, with total debt standing at 630.1 million GBp against cash reserves of 53.1 million GBp. This leverage could constrain flexibility in a high-interest-rate environment or economic downturn.

Balance Sheet And Financial Health

Raven’s balance sheet shows a leveraged position, with total debt significantly outweighing cash holdings. The company’s liquidity position, supported by 53.1 million GBp in cash, may face strain given its debt obligations. Asset quality is a strength, with a portfolio of Grade A properties, but regional concentration in Russia adds risk to financial stability.

Growth Trends And Dividend Policy

Despite a net loss in FY 2020, Raven maintained a dividend payout of 20 GBp per share, signaling commitment to shareholder returns. Growth prospects are tied to Russia’s industrial real estate demand, particularly from e-commerce and logistics sectors, though geopolitical factors could dampen expansion opportunities.

Valuation And Market Expectations

The company’s market capitalization was not disclosed, but its beta of 0.78 suggests moderate volatility relative to the market. Investors likely weigh its high-yield potential against risks tied to its Russian exposure and leveraged balance sheet.

Strategic Advantages And Outlook

Raven’s focus on premium warehouse assets in strategic Russian cities provides a competitive edge in a niche market. However, its outlook is clouded by regional economic uncertainty and geopolitical tensions. Success will depend on sustaining occupancy rates, managing debt, and navigating regulatory challenges in its operating regions.

Sources

Company website (www.theravenpropertygroup.com), FY 2020 financial disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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