investorscraft@gmail.com

Intrinsic ValueUrban Logistics REIT plc (SHED.L)

Previous Close£156.00
Intrinsic Value
Upside potential
Previous Close
£156.00

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

Urban Logistics REIT plc operates as a specialized real estate investment trust (REIT) focused on industrial and logistics properties across the UK. The company primarily generates revenue through property lettings, targeting last-mile logistics facilities that serve e-commerce and distribution networks. Its portfolio is strategically positioned to capitalize on the growing demand for urban logistics spaces, driven by the rise of online retail and supply chain optimization. Urban Logistics REIT differentiates itself by focusing on high-quality, well-located assets that cater to essential logistics operations, ensuring stable occupancy and rental income. The company’s market position is reinforced by its niche specialization in a sector with strong tailwinds, including urbanization and the expansion of same-day delivery services. By maintaining a disciplined acquisition strategy and active asset management, Urban Logistics REIT aims to deliver consistent returns to shareholders while mitigating risks associated with broader real estate market fluctuations.

Revenue Profitability And Efficiency

For the fiscal year ending March 2024, Urban Logistics REIT reported revenue of £60.1 million, reflecting its ability to generate steady income from its property portfolio. Net income stood at £24.7 million, demonstrating efficient cost management and operational leverage. The company’s operating cash flow of £46.6 million underscores its capacity to fund operations and distributions without relying heavily on external financing.

Earnings Power And Capital Efficiency

Urban Logistics REIT’s diluted EPS of 5.24 pence highlights its earnings power, supported by a well-leased asset base. The absence of significant capital expenditures suggests a focus on optimizing existing properties rather than aggressive expansion, which enhances capital efficiency. The company’s ability to maintain profitability while managing leverage indicates disciplined financial stewardship.

Balance Sheet And Financial Health

The company’s balance sheet shows £30.3 million in cash and equivalents against total debt of £359 million, reflecting a prudent but leveraged position. With a market capitalization of approximately £717 million, Urban Logistics REIT maintains a balanced approach to financing, ensuring liquidity while supporting growth initiatives. Its REIT structure further aids financial health by mandating high dividend payouts, aligning with investor expectations.

Growth Trends And Dividend Policy

Urban Logistics REIT has demonstrated growth through strategic acquisitions and organic rental increases, benefiting from sector tailwinds. The dividend per share of 7.6 pence reflects a commitment to shareholder returns, consistent with its REIT obligations. Future growth will likely hinge on continued demand for logistics spaces and the company’s ability to capitalize on market opportunities.

Valuation And Market Expectations

With a beta of 1.07, Urban Logistics REIT exhibits moderate sensitivity to market movements, aligning with its defensive sector focus. The current valuation reflects investor confidence in its niche market positioning and income-generating capabilities. Market expectations are likely anchored to sustained demand for logistics real estate and the company’s ability to maintain occupancy and rental growth.

Strategic Advantages And Outlook

Urban Logistics REIT’s strategic advantages include its focus on last-mile logistics, a critical segment in the e-commerce ecosystem. The outlook remains positive, supported by structural demand drivers and the company’s disciplined asset management. Challenges may arise from economic volatility, but its specialized portfolio positions it well for long-term resilience and growth.

Sources

Company filings, London Stock Exchange 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