investorscraft@gmail.com

Intrinsic ValueRedrow plc (RDW.L)

Previous Close£779.00
Intrinsic Value
Upside potential
Previous Close
£779.00

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

Redrow plc is a prominent UK-based residential construction company specializing in the development and sale of housing properties. Operating in the consumer cyclical sector, the company acquires land, designs communities, and constructs homes catering to various market segments, including first-time buyers and families. Redrow differentiates itself through a focus on heritage-inspired designs and sustainable building practices, positioning it as a premium player in the competitive UK housing market. The company’s revenue model is driven by property sales, with a strategic emphasis on land acquisition and development efficiency to maximize margins. Despite macroeconomic headwinds, Redrow maintains a strong regional presence, particularly in England and Wales, leveraging its brand reputation for quality and customer service. Its market position is reinforced by a disciplined approach to capital allocation and a pipeline of projects aligned with long-term housing demand trends.

Revenue Profitability And Efficiency

For FY 2023, Redrow reported revenue of £2.13 billion, with net income of £298 million, reflecting robust demand in the UK housing market. The company’s operating cash flow stood at £162 million, supported by efficient working capital management. Capital expenditures were minimal at £4 million, indicating a lean operational model focused on land development rather than heavy infrastructure investment. The diluted EPS of 91p underscores solid profitability.

Earnings Power And Capital Efficiency

Redrow’s earnings power is evident in its ability to generate consistent net income, with a disciplined approach to land acquisition and development costs. The company’s capital efficiency is highlighted by its low capex requirements relative to revenue, allowing for strong free cash flow generation. This efficiency supports reinvestment in growth projects and shareholder returns.

Balance Sheet And Financial Health

Redrow maintains a healthy balance sheet with £235 million in cash and equivalents and total debt of £282 million, reflecting a conservative leverage profile. The company’s liquidity position is sufficient to navigate cyclical downturns, while its debt levels remain manageable, ensuring financial flexibility for future land acquisitions and development initiatives.

Growth Trends And Dividend Policy

Redrow’s growth is tied to UK housing demand, with long-term trends favoring sustainable and community-focused developments. The company’s dividend policy is shareholder-friendly, with a dividend per share of 25p for FY 2023, aligning with its commitment to returning capital while maintaining reinvestment capacity for growth.

Valuation And Market Expectations

With a market cap of approximately £2.58 billion and a beta of 1.72, Redrow is viewed as a cyclical play on the UK housing market. The stock’s valuation reflects expectations of moderate growth, balanced against macroeconomic risks such as interest rate fluctuations and housing affordability concerns.

Strategic Advantages And Outlook

Redrow’s strategic advantages include its premium brand, efficient land acquisition strategy, and focus on sustainable development. The outlook remains cautiously optimistic, with the company well-positioned to capitalize on long-term housing demand, though short-term performance may be influenced by broader economic conditions.

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