investorscraft@gmail.com

Intrinsic ValueRoadside Real Estate plc (ROAD.L)

Previous Close£74.00
Intrinsic Value
Upside potential
Previous Close
£74.00

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

Roadside Real Estate plc operates a diversified portfolio spanning consumer and hospitality, real estate development, and life sciences. Its hospitality segment includes specialty coffee bars, gastropubs, and event spaces, catering to premium leisure and corporate clients. The real estate division focuses on commercial property projects, such as retail warehouses and car dealerships, leveraging strategic locations for long-term value. In life sciences, the company innovates with SleepHub, a sleep optimization product, and VivoPlex, a fertility treatment device, targeting niche healthcare markets. This multi-sector approach mitigates cyclical risks while capitalizing on high-growth opportunities. The company’s UK-centric operations benefit from localized expertise but face competition from established hospitality chains and property developers. Its life sciences ventures differentiate it from traditional real estate peers, though scalability remains a challenge given early-stage adoption.

Revenue Profitability And Efficiency

Roadside reported revenue of £431,000 (GBp) with a net income of £43.4 million (GBp), reflecting significant non-operational gains or one-time items given the disparity. Operating cash flow was negative (£4.6 million GBp), indicating potential liquidity pressures. The absence of capital expenditures suggests limited near-term growth investments, possibly prioritizing debt management or operational restructuring.

Earnings Power And Capital Efficiency

Diluted EPS of 0.3 GBp underscores modest earnings power relative to its market cap. The negative operating cash flow and zero capital expenditures imply constrained reinvestment capacity, though the life sciences segment may offer higher-margin opportunities if commercialized effectively.

Balance Sheet And Financial Health

The company holds £103,000 (GBp) in cash against £24.99 million (GBp) in total debt, signaling leverage risks. With no dividend payouts, retained earnings likely service debt or fund R&D. The real estate assets may provide collateral, but liquidity remains tight given minimal cash reserves.

Growth Trends And Dividend Policy

Growth appears reliant on life sciences innovation and real estate development cycles, with no dividends reflecting a focus on reinvestment. The hospitality segment’s recovery post-pandemic could drive near-term revenue, though scalability is untested.

Valuation And Market Expectations

A market cap of £52.4 million (GBp) and beta of 2.3 suggest high volatility and speculative sentiment, possibly tied to life sciences potential. The P/E ratio is distorted by anomalous net income, complicating traditional valuation metrics.

Strategic Advantages And Outlook

Diversification across stable (real estate) and high-growth (life sciences) sectors provides resilience but demands execution rigor. Hospitality recovery and SleepHub/VivoPlex adoption are critical for sustained profitability. Debt reduction and operational cash flow improvement are near-term priorities.

Sources

Company filings, London Stock Exchange disclosures

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