investorscraft@gmail.com

Intrinsic ValueTrafalgar Property Group plc (TRAF.L)

Previous Close£0.03
Intrinsic Value
Upside potential
Previous Close
£0.03

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

Trafalgar Property Group plc operates in the UK real estate development sector, focusing on residential property projects, including assisted living developments. The company generates revenue through property sales and rentals, positioning itself in a niche segment of the housing market. Despite the competitive landscape dominated by larger developers, Trafalgar targets specific demand areas such as affordable housing and senior living, leveraging its regional expertise in Edenbridge and surrounding areas. The UK real estate market remains cyclical, influenced by economic conditions and housing policies, which Trafalgar navigates through selective project acquisitions and development partnerships. Its market position is modest, with a focus on smaller-scale developments rather than large urban regeneration projects. The company’s strategy emphasizes asset-light models where possible, though its financial performance reflects the challenges of scaling in a capital-intensive industry.

Revenue Profitability And Efficiency

Trafalgar Property Group reported no revenue for the period, alongside a net loss of £5.17 million, reflecting operational challenges and potential delays in project completions. The absence of revenue suggests limited transactional activity, while negative operating cash flow of £909,751 underscores liquidity pressures. Capital expenditures were negligible, indicating minimal investment in new projects during the fiscal year.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.15p highlights weak earnings power, exacerbated by a lack of revenue generation. High total debt of £3.42 million relative to minimal cash reserves (£8,906) further strains capital efficiency, limiting flexibility for future investments or debt servicing without additional financing.

Balance Sheet And Financial Health

Trafalgar’s balance sheet reveals significant financial stress, with debt outweighing cash holdings by a wide margin. The £3.42 million in total debt raises solvency concerns, particularly given the lack of near-term revenue streams. The company’s ability to refinance or extend maturities will be critical to avoiding liquidity crises.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividend payments and stagnant project activity evident in the reported figures. The company’s focus appears to be on stabilizing operations rather than expansion, given its current financial constraints. Investor returns are unlikely in the near term without a material turnaround in project execution or market conditions.

Valuation And Market Expectations

With a market cap of approximately £3.34 million, the company trades at a distressed valuation, reflecting investor skepticism about its turnaround prospects. The near-zero revenue and persistent losses suggest low market confidence in near-term recovery, aligning with its high debt burden and weak cash flow generation.

Strategic Advantages And Outlook

Trafalgar’s regional expertise in niche housing segments could provide a foundation for recovery if market demand improves. However, its outlook remains highly uncertain due to financial leverage and operational challenges. Strategic partnerships or asset sales may be necessary to alleviate debt pressures and fund future projects.

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