investorscraft@gmail.com

Intrinsic ValueSpringfield Properties Plc (SPR.L)

Previous Close£133.00
Intrinsic Value
Upside potential
Previous Close
£133.00

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

Springfield Properties Plc operates as a UK-focused residential construction company, specializing in private and affordable housing markets. The company’s core revenue model is driven by property development, real estate transactions, and ancillary services such as plant and machinery hire. With a legacy dating back to 1956, Springfield has established a regional presence, particularly in Scotland, leveraging local market expertise to deliver tailored housing solutions. The company’s dual focus on private and affordable segments allows it to capitalize on diverse demand drivers, including government-backed housing initiatives and private buyer demand. Its vertically integrated operations, spanning development, construction, and sales, provide cost efficiencies and tighter control over project timelines. Despite being a smaller player in the fragmented UK housing market, Springfield’s regional specialization and focus on mid-market housing position it competitively against national housebuilders. The company’s ability to navigate planning regulations and land acquisition challenges further strengthens its market positioning.

Revenue Profitability And Efficiency

Springfield reported revenue of £266.5 million for FY 2024, with net income of £7.5 million, reflecting a net margin of approximately 2.8%. Operating cash flow stood at £36.1 million, indicating healthy cash generation from core operations. Capital expenditures were minimal at £0.2 million, suggesting a lean operational model with limited reinvestment needs. The company’s profitability metrics are modest, typical of regional housebuilders facing cost pressures and cyclical demand.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 6.12p underscores its modest earnings power, constrained by competitive pressures and input cost inflation. Operating cash flow coverage of net income (4.8x) highlights efficient cash conversion, though leverage and interest obligations may weigh on capital efficiency. With a focus on asset-light development, Springfield’s capital turnover appears reasonable, but its regional concentration limits scalability.

Balance Sheet And Financial Health

Springfield’s balance sheet shows £14.9 million in cash against £60.4 million in total debt, indicating moderate leverage. The net debt position of £45.5 million suggests manageable financial obligations, supported by stable operating cash flows. The company’s liquidity position appears adequate, with no significant near-term refinancing risks. However, its debt-to-equity ratio warrants monitoring given cyclical exposure.

Growth Trends And Dividend Policy

Growth trends are muted, with the UK housing market facing macroeconomic headwinds. The company’s dividend payout of 1p per share reflects a conservative distribution policy, prioritizing balance sheet resilience. Land bank management and planning approvals will be critical for future volume growth, but near-term expansion is likely constrained by market conditions.

Valuation And Market Expectations

At a market cap of £113.7 million, Springfield trades at a P/E of ~15x, aligning with smaller UK housebuilders. The beta of 1.088 indicates moderate sensitivity to broader market movements. Investor expectations appear tempered, factoring in regional exposure and sector-wide challenges such as interest rate volatility and construction cost inflation.

Strategic Advantages And Outlook

Springfield’s regional expertise and affordable housing focus provide niche advantages, but macroeconomic uncertainty poses risks. The company’s outlook hinges on UK housing policy support and its ability to secure scalable projects. Strategic land acquisitions and partnerships could enhance long-term positioning, though near-term performance remains tied to cyclical demand.

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