investorscraft@gmail.com

Intrinsic ValueShaftesbury Capital PLC (SHC.L)

Previous Close£143.50
Intrinsic Value
Upside potential
Previous Close
£143.50

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

Shaftesbury Capital PLC is a premier central London mixed-use REIT, specializing in high-value retail, dining, office, and residential properties across London's West End. Its portfolio, valued at £4.9 billion, spans 2.9 million square feet in prime locations such as Covent Garden, Carnaby, Soho, and Chinatown, benefiting from exceptional foot traffic and proximity to major transport hubs like the Elizabeth Line. The company’s diversified tenant base and strategic asset mix mitigate sector-specific risks while capitalizing on London’s enduring appeal as a global destination. As a FTSE-250 constituent, Shaftesbury Capital leverages its scale and expertise to maintain high occupancy rates and premium rental yields, reinforcing its leadership in the competitive UK REIT market. Its focus on vibrant, experiential neighborhoods positions it to outperform peers in urban regeneration and mixed-use development.

Revenue Profitability And Efficiency

Shaftesbury Capital reported revenue of £227.1 million, with net income of £252.1 million, reflecting strong operational performance and asset appreciation. The diluted EPS of 14p underscores efficient capital allocation, while operating cash flow of £51.7 million indicates robust cash generation. Capital expenditures were minimal at -£2.3 million, suggesting a mature portfolio requiring limited reinvestment.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by high-quality assets in prime London locations, ensuring stable rental income and capital growth. With a dividend per share of 4p, Shaftesbury Capital balances shareholder returns with reinvestment needs. Its capital efficiency is evident in the strategic management of its £1.47 billion debt load against £109.8 million in cash reserves.

Balance Sheet And Financial Health

Shaftesbury Capital’s balance sheet is underpinned by a £4.9 billion property portfolio, providing substantial asset coverage for its £1.47 billion total debt. Liquidity is supported by £109.8 million in cash, ensuring flexibility for opportunistic acquisitions or debt management. The REIT’s financial health is further reinforced by its FTSE-250 status and access to diversified funding sources.

Growth Trends And Dividend Policy

The company benefits from long-term trends favoring urban mixed-use properties, with growth driven by London’s post-pandemic recovery and tourism rebound. Its dividend policy, yielding 4p per share, reflects a commitment to income investors while retaining capital for selective asset enhancements. Future growth may hinge on strategic acquisitions and organic rental uplifts in its premium locations.

Valuation And Market Expectations

With a market cap of £2.78 billion and a beta of 1.097, Shaftesbury Capital trades with moderate volatility relative to the broader market. Investors likely price in steady rental growth and asset appreciation, given its prime London footprint and resilient tenant demand. Valuation metrics should be assessed against sector peers and London’s real estate cycle.

Strategic Advantages And Outlook

Shaftesbury Capital’s strategic advantages include its irreplaceable West End locations, diversified income streams, and operational expertise in mixed-use assets. The outlook remains positive, supported by London’s global appeal and the company’s ability to capitalize on evolving urban lifestyle trends. Risks include macroeconomic headwinds and potential shifts in retail or office demand post-pandemic.

Sources

Company description, financial data from disclosed filings, and market metrics 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