investorscraft@gmail.com

Intrinsic ValueResidential Secure Income plc (RESI.L)

Previous Close£55.60
Intrinsic Value
Upside potential
Previous Close
£55.60

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

Residential Secure Income plc (ReSI) is a UK-based real estate investment trust (REIT) specializing in affordable residential assets, with a primary focus on Shared Ownership properties. The company operates in a niche segment of the UK housing market, addressing the growing demand for affordable homeownership solutions. ReSI's revenue model is anchored in long-term rental income and capital appreciation from its portfolio, which is designed to provide stable, inflation-linked returns. The REIT's strategic emphasis on Shared Ownership—a hybrid tenure combining rental and equity purchase—positions it uniquely within the UK's housing sector, where affordability constraints persist. ReSI benefits from structural tailwinds, including government support for affordable housing and demographic-driven demand. Its market position is further strengthened by its premium listing on the London Stock Exchange, enhancing its credibility and access to capital. The company's disciplined investment approach targets assets with secure income streams and low volatility, aligning with its objective of delivering consistent shareholder returns.

Revenue Profitability And Efficiency

In the reported period, ReSI posted a revenue decline of £8.23 million, reflecting challenges in its operating environment. Net income stood at a loss of £10.05 million, with diluted EPS at -5.43p, indicating pressure on profitability. However, operating cash flow remained positive at £17.9 million, suggesting underlying cash generation capability despite reported losses. The absence of capital expenditures highlights a focus on maintaining liquidity.

Earnings Power And Capital Efficiency

ReSI's earnings power is constrained by its recent net loss, though its operating cash flow demonstrates resilience. The company's capital efficiency is supported by its REIT structure, which mandates high dividend payouts, as evidenced by its 4.12p dividend per share. With no debt reported, ReSI maintains a clean balance sheet, though its ability to sustain dividends amid losses warrants monitoring.

Balance Sheet And Financial Health

ReSI's balance sheet reflects a conservative financial stance, with £11.09 million in cash and no reported debt. This positions the company with ample liquidity to navigate short-term challenges. The absence of leverage reduces financial risk, though it may limit growth opportunities in a capital-intensive sector. The REIT's financial health appears stable, supported by its unencumbered asset base.

Growth Trends And Dividend Policy

ReSI's growth trajectory is tempered by its recent financial performance, though its focus on affordable housing aligns with long-term demand trends. The company's dividend policy, yielding 4.12p per share, underscores its income-oriented mandate. However, sustaining payouts amid losses may require portfolio optimization or external financing. Investor returns will hinge on the UK's affordable housing market dynamics and ReSI's execution.

Valuation And Market Expectations

With a market cap of £102.1 million and a beta of 0.28, ReSI is perceived as a low-volatility income play. The stock's valuation likely reflects its niche focus and recent profitability challenges. Market expectations appear muted, with investors prioritizing income stability over growth, given the REIT's defensive positioning in affordable housing.

Strategic Advantages And Outlook

ReSI's strategic advantages lie in its specialized portfolio and government-backed demand for affordable housing. The outlook depends on its ability to stabilize profitability while maintaining dividend payouts. Macroeconomic factors, including interest rates and housing policy, will influence performance. Execution on asset selection and cost management will be critical to restoring investor confidence.

Sources

Company description, financial data from disclosed filings, and market data from the London Stock Exchange.

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