investorscraft@gmail.com

Intrinsic ValueShaftesbury PLC (SHB.L)

Previous Close£421.60
Intrinsic Value
Upside potential
Previous Close
£421.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shaftesbury PLC is a specialized Real Estate Investment Trust (REIT) focused on prime commercial properties in London's West End, a globally recognized hub for retail, dining, and leisure. The company's portfolio spans 16 acres across high-traffic areas such as Carnaby, Seven Dials, Chinatown, Covent Garden, Soho, and Fitzrovia, comprising 611 food, beverage, and retail outlets, alongside office spaces and residential apartments. Its strategic locations near major Underground stations and Elizabeth Line hubs enhance foot traffic and tenant demand, reinforcing its competitive edge. Shaftesbury’s revenue model is anchored in long-term leases and rental income from a diversified tenant base, reducing dependency on any single sector. The firm’s joint venture in Longmartin further extends its footprint in Covent Garden, amplifying its market dominance. As a pure-play West End landlord, Shaftesbury benefits from the area’s enduring appeal to tourists, businesses, and residents, positioning it as a resilient player in urban commercial real estate.

Revenue Profitability And Efficiency

In FY 2022, Shaftesbury reported revenue of £123.1 million (GBp), with net income reaching £119.1 million (GBp), reflecting strong operational performance. The diluted EPS stood at 0.31 GBp, indicating steady profitability. Operating cash flow was £32.9 million (GBp), though capital expenditures matched this figure, suggesting reinvestment into maintaining and enhancing its premium portfolio. The REIT’s focus on high-quality assets in prime locations supports stable cash flows and occupancy rates.

Earnings Power And Capital Efficiency

Shaftesbury’s earnings are underpinned by its ability to command premium rents in London’s West End, a testament to its portfolio’s desirability. The company’s capital efficiency is evident in its strategic joint ventures and targeted investments, such as the Longmartin partnership, which diversifies income streams without overleveraging. Its disciplined approach to capital allocation ensures sustained returns for shareholders.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with £155.2 million (GBp) in cash and equivalents, providing liquidity for opportunistic investments. Total debt stood at £953.5 million (GBp), which is manageable given the stable rental income and asset quality. The REIT structure supports tax efficiency and dividend distributions, aligning with investor expectations for income-generating real estate holdings.

Growth Trends And Dividend Policy

Shaftesbury’s growth is tied to the recovery and evolution of London’s West End post-pandemic, with foot traffic and tenant demand rebounding. The firm paid a dividend of 0.13 GBp per share in FY 2022, reflecting its commitment to shareholder returns. Future growth may hinge on strategic acquisitions and redevelopment opportunities within its core markets.

Valuation And Market Expectations

With a market capitalization of approximately £1.62 billion (GBp) and a beta of 0.82, Shaftesbury is viewed as a relatively stable investment within the REIT sector. The market likely prices in the long-term resilience of its West End assets, though macroeconomic factors such as interest rates and tourism trends could influence valuations.

Strategic Advantages And Outlook

Shaftesbury’s prime locations, diversified tenant mix, and operational expertise position it well for sustained performance. The gradual recovery of international tourism and urban foot traffic bodes well for rental income growth. However, the company must navigate challenges such as rising borrowing costs and evolving retail trends to maintain its competitive edge in the dynamic West End market.

Sources

Company description, financial data from FY 2022 filings, and market metrics from the London Stock Exchange.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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