investorscraft@gmail.com

Intrinsic ValueThe Property Franchise Group PLC (TPFG.L)

Previous Close£518.00
Intrinsic Value
Upside potential
Previous Close
£518.00

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

The Property Franchise Group PLC operates in the UK residential real estate services sector, specializing in franchised estate agency, lettings, and property management. The company generates revenue through franchise fees, commissions, and ancillary services, leveraging a network of independent brands under its umbrella. Its diversified model mitigates regional market risks while capitalizing on the fragmented UK property services industry. TPFG holds a strong position as one of the largest property franchise groups in the UK, combining local brand recognition with centralized support services. The company benefits from recurring income streams through property management and lettings, which provide stability amid housing market cyclicality. Its multi-brand strategy allows tailored offerings across different market segments, enhancing competitive positioning against both corporate chains and independent agencies.

Revenue Profitability And Efficiency

In its latest fiscal year, The Property Franchise Group reported revenue of £67.3 million, with net income of £10.2 million, reflecting a healthy net margin of approximately 15%. Operating cash flow stood at £14.7 million, significantly covering capital expenditures of £0.2 million, indicating strong cash generation from core operations. The company's capital-light franchise model contributes to its efficient cost structure and scalable profitability.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power with diluted EPS of 16p, supported by its franchise-based operating leverage. With modest capital expenditures relative to operating cash flow, TPFG maintains high capital efficiency, reinvesting selectively while returning cash to shareholders. The model requires limited working capital intensity due to its fee-based revenue structure.

Balance Sheet And Financial Health

TPFG maintains a balanced capital structure with £4.2 million in cash against £17.1 million of total debt. The manageable debt level, coupled with strong cash flow generation, supports financial flexibility. The absence of significant property holdings (typical for franchise models) results in an asset-light balance sheet, reducing operational and financial risk exposure.

Growth Trends And Dividend Policy

The company has demonstrated consistent performance in the UK property services market, with growth tied to franchise network expansion and market share gains. TPFG maintains an attractive dividend policy, distributing 18p per share, reflecting a commitment to shareholder returns. The dividend appears sustainable given current earnings and cash flow levels, with potential for growth aligned with earnings expansion.

Valuation And Market Expectations

With a market capitalization of approximately £307.6 million, the company trades at a P/E multiple reflective of its stable franchise business model and UK housing market exposure. The low beta of 0.143 suggests the market views TPFG as relatively defensive within the real estate sector, likely due to its recurring revenue streams and diversified brand portfolio.

Strategic Advantages And Outlook

TPFG's key advantages include its multi-brand franchise network, which combines local market expertise with corporate scale benefits. The company is well-positioned to capitalize on industry consolidation opportunities in the fragmented UK property services market. While exposure to UK housing market conditions remains a factor, the lettings and management segments provide earnings stability. Strategic focus likely remains on organic network growth and selective franchise acquisitions.

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