investorscraft@gmail.com

Intrinsic ValueTravis Perkins plc (TPK.L)

Previous Close£625.50
Intrinsic Value
Upside potential
Previous Close
£625.50

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

Travis Perkins plc is a leading UK-based distributor of building materials, serving trade professionals, self-builders, and home improvers through its Merchanting and Toolstation segments. The company operates in a highly competitive construction and home improvement market, leveraging its extensive branch network and digital platforms to provide a broad range of products, including drywall, plumbing, heating, and landscaping materials. Its Merchanting segment caters to specialist contractors and large-scale builders, while Toolstation focuses on trade and DIY customers through a mix of physical stores and e-commerce. The company’s long-standing presence since 1797 underscores its entrenched market position, though it faces cyclical demand tied to UK construction activity. Travis Perkins differentiates itself through product breadth, logistical efficiency, and a dual-channel approach, positioning it as a key supplier in both commercial and residential construction sectors.

Revenue Profitability And Efficiency

Travis Perkins reported revenue of £4.61 billion for the period, reflecting its scale in the UK building materials market. However, net income stood at a loss of £77.4 million, with diluted EPS of -36p, indicating margin pressures amid challenging market conditions. Operating cash flow of £222.5 million suggests operational resilience, though capital expenditures of £68.1 million highlight ongoing investments in infrastructure and digital capabilities.

Earnings Power And Capital Efficiency

The company’s negative earnings and diluted EPS underscore cyclical headwinds in the construction sector. Operating cash flow remains a strength, but elevated total debt of £1.09 billion raises questions about leverage. Capital efficiency is moderated by reinvestment needs, particularly in Toolstation’s expansion and omnichannel capabilities, which are critical for long-term competitiveness.

Balance Sheet And Financial Health

Travis Perkins holds £244.4 million in cash and equivalents, providing liquidity against £1.09 billion in total debt. The debt load is significant relative to its market cap of £1.33 billion, suggesting a leveraged balance sheet. While operating cash flow supports debt service, the net loss and construction sector volatility warrant caution regarding financial flexibility.

Growth Trends And Dividend Policy

Revenue trends reflect stable demand in UK construction, though profitability remains cyclical. The company maintained a dividend of 15p per share, signaling commitment to shareholder returns despite earnings challenges. Growth hinges on Toolstation’s expansion and efficiency gains in Merchanting, but macroeconomic uncertainty may temper near-term progress.

Valuation And Market Expectations

With a market cap of £1.33 billion and a beta of 1.33, Travis Perkins is viewed as a higher-risk play tied to UK construction activity. The negative earnings and elevated debt likely weigh on valuation multiples, though the dividend yield may appeal to income-focused investors awaiting a sector recovery.

Strategic Advantages And Outlook

Travis Perkins benefits from its diversified product mix, strong branch network, and growing digital presence. However, macroeconomic pressures and competitive intensity pose risks. The outlook depends on UK construction demand, cost management, and Toolstation’s ability to capture market share. Strategic focus on efficiency and omnichannel integration will be critical to navigating cyclical headwinds.

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