investorscraft@gmail.com

Intrinsic ValueStenprop Limited (STP.L)

Previous Close£181.75
Intrinsic Value
Upside potential
Previous Close
£181.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Stenprop Limited is a UK-focused real estate investment trust (REIT) specializing in multi-let industrial (MLI) properties, a niche segment characterized by smaller, flexible units catering to diverse tenants. The company’s core revenue model revolves around leasing these properties, generating stable rental income while benefiting from the structural demand for logistics and light industrial space in the UK. Stenprop’s strategic focus on MLI assets positions it as a specialist in a fragmented market, targeting long-term income growth through active asset management and portfolio optimization. The UK’s industrial property sector has seen sustained demand due to e-commerce growth and supply chain resilience needs, providing Stenprop with a favorable operating environment. By concentrating on smaller, high-yield units, the company differentiates itself from larger logistics REITs, offering investors exposure to a defensive yet growth-oriented segment. Stenprop aims to become the UK’s leading MLI operator, leveraging its expertise to enhance tenant retention and occupancy rates while capitalizing on rental growth potential in undersupplied regional markets.

Revenue Profitability And Efficiency

Stenprop reported revenue of £44.2 million for FY 2021, supported by its diversified MLI portfolio. Net income stood at £53.0 million, reflecting gains from property revaluations and operational efficiency. Operating cash flow of £17.1 million underscores the stability of its rental income, while capital expenditures of £3.0 million indicate disciplined reinvestment to maintain asset quality.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 19p demonstrates its ability to convert rental income into shareholder returns. Stenprop’s focus on high-yield MLI assets enhances capital efficiency, with its portfolio generating consistent cash flows. The REIT structure ensures tax-efficient distributions, aligning with its income-focused strategy.

Balance Sheet And Financial Health

Stenprop maintains a robust balance sheet with £49.4 million in cash and equivalents, providing liquidity for acquisitions and debt management. Total debt of £181.5 million is manageable relative to its asset base, supported by the stable income profile of its MLI portfolio. The company’s low beta of 0.31 reflects its defensive positioning in the real estate sector.

Growth Trends And Dividend Policy

Stenprop’s strategic shift to MLI assets has driven portfolio transformation, with growth underpinned by rental uplifts and occupancy stability. The company paid a dividend of 24.25p per share, emphasizing its commitment to delivering sustainable income. Future growth is expected from selective acquisitions and organic rental growth in the UK’s undersupplied industrial markets.

Valuation And Market Expectations

The market values Stenprop as a niche player in the UK industrial property sector, with its MLI focus offering differentiated exposure. Investor sentiment is likely influenced by the sector’s resilience and Stenprop’s ability to execute its growth strategy amid competitive dynamics.

Strategic Advantages And Outlook

Stenprop’s specialized MLI strategy and active asset management provide a competitive edge in a fragmented market. The outlook remains positive, supported by structural demand for industrial space and the company’s disciplined approach to portfolio growth. Challenges include macroeconomic volatility, but Stenprop’s defensive income stream positions it well for sustained performance.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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