investorscraft@gmail.com

Intrinsic ValueSafestore Holdings plc (SAFE.L)

Previous Close£827.00
Intrinsic Value
Upside potential
Previous Close
£827.00

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

Safestore Holdings plc is the UK's largest self-storage provider, operating 163 stores across the UK, France, the Netherlands, and Spain. The company's core revenue model is driven by rental income from storage units, catering to both residential and commercial customers. With a strong presence in high-demand urban areas like London, Paris, and Barcelona, Safestore leverages its strategic locations to maintain high occupancy rates and pricing power. The self-storage industry benefits from urbanization trends, downsizing, and flexible workspace needs, positioning Safestore as a key player in a growing market. The company's acquisition of Une Pièce en Plus in 2004 solidified its European footprint, enhancing its competitive edge. Safestore's scalable platform and operational efficiency allow it to capitalize on fragmented regional markets, reinforcing its leadership in the REIT-industrial sector.

Revenue Profitability And Efficiency

Safestore reported revenue of £223.5 million for FY 2024, with net income reaching £372.3 million, reflecting strong profitability. The company's operating cash flow stood at £95.9 million, supported by efficient cost management and high-margin rental operations. Capital expenditures were minimal at -£1.8 million, indicating a lean operational model focused on maximizing returns from existing assets.

Earnings Power And Capital Efficiency

Diluted EPS of 170 GBp underscores Safestore's earnings strength, driven by its scalable business model and disciplined capital allocation. The company's ability to generate consistent cash flow from its storage units highlights its capital efficiency, with minimal reinvestment requirements to sustain growth.

Balance Sheet And Financial Health

Safestore maintains a solid balance sheet with £25.3 million in cash and equivalents, though total debt of £924.8 million reflects its leveraged growth strategy. The company's debt levels are manageable given its stable cash flows and asset-backed financing structure, ensuring financial flexibility for future expansions.

Growth Trends And Dividend Policy

Safestore has demonstrated steady growth through organic expansion and strategic acquisitions. The company's dividend policy is robust, with a dividend per share of 30.4 GBp, appealing to income-focused investors. Its focus on high-growth urban markets positions it well for continued revenue and earnings growth.

Valuation And Market Expectations

With a market cap of approximately £1.36 billion and a beta of 0.81, Safestore is viewed as a relatively stable investment within the REIT sector. The market likely expects sustained growth from its European footprint and operational efficiency, though valuation multiples should be assessed against sector peers.

Strategic Advantages And Outlook

Safestore's strategic advantages include its market-leading position, prime locations, and scalable platform. The outlook remains positive, supported by urbanization trends and demand for flexible storage solutions. However, macroeconomic factors like interest rates and consumer spending could influence near-term performance.

Sources

Company filings, investor presentations, and market 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