investorscraft@gmail.com

Intrinsic ValueSeverfield plc (SFR.L)

Previous Close£27.00
Intrinsic Value
Upside potential
Previous Close
£27.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Severfield plc operates as a leading structural steelwork company, specializing in the design, fabrication, and construction of steel frameworks for diverse sectors including industrial, commercial, and infrastructure projects. The company serves a broad clientele, including contractors, developers, and architects, offering tailored solutions such as plate girders, modular rooms, and composite beams. Its expertise spans the UK, Ireland, Europe, and India, positioning it as a key player in high-value construction projects. Severfield differentiates itself through technical proficiency, project scalability, and a reputation for delivering complex steel structures on time. The company’s focus on sectors like data centers, nuclear energy, and stadia underscores its adaptability to evolving infrastructure demands. With a vertically integrated model—from design to erection—Severfield maintains control over quality and efficiency, reinforcing its competitive edge in a fragmented market. Its geographic diversification mitigates regional economic risks while capturing growth in emerging construction hubs.

Revenue Profitability And Efficiency

Severfield reported revenue of £463.5 million for FY 2024, with net income of £15.9 million, reflecting a net margin of approximately 3.4%. Operating cash flow stood at £45.1 million, demonstrating solid cash generation despite capital expenditures of £11.3 million. The company’s ability to convert revenue into operating cash flow (9.7% of revenue) highlights efficient working capital management, though margins remain modest for the capital-intensive construction sector.

Earnings Power And Capital Efficiency

Diluted EPS of 5.13p indicates modest earnings power relative to its market cap. The company’s capital efficiency is tempered by the cyclical nature of construction demand, but its consistent project pipeline and diversified client base provide stability. Operating cash flow coverage of capital expenditures (4x) suggests prudent reinvestment, though leverage and sector volatility warrant monitoring.

Balance Sheet And Financial Health

Severfield maintains a balanced financial position, with £13.8 million in cash and equivalents against £42.5 million in total debt. The debt-to-equity ratio appears manageable given steady cash flows, but the capital-intensive model requires disciplined liquidity management. The absence of significant near-term maturities supports financial flexibility.

Growth Trends And Dividend Policy

Growth is tied to infrastructure spending and modular construction trends, with revenue stability offsetting cyclical risks. The 4p dividend per share reflects a commitment to shareholder returns, though payout ratios remain conservative to preserve capital for project bids and geographic expansion.

Valuation And Market Expectations

At a market cap of £86.7 million, the stock trades at a P/E of ~16.9x (based on diluted EPS), aligning with mid-cap industrials. A beta of 0.696 suggests lower volatility than the broader market, possibly pricing in steady demand from long-cycle projects.

Strategic Advantages And Outlook

Severfield’s technical expertise and project diversity underpin resilience, while its focus on sustainable construction (e.g., modular solutions) aligns with industry trends. Near-term challenges include input cost inflation, but its backlog and geographic reach position it for selective growth. Strategic partnerships and nuclear/energy sector exposure could drive long-term upside.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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