investorscraft@gmail.com

Intrinsic ValueVistry Group PLC (VTY.L)

Previous Close£665.20
Intrinsic Value
Upside potential
Previous Close
£665.20

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

Vistry Group PLC is a prominent UK-based housebuilder specializing in residential construction, offering a range of one- to five-bedroom family homes. The company operates with a dual land bank strategy, comprising controlled plots and strategic land holdings, ensuring a steady pipeline for future developments. Its rebranding from Bovis Homes in 2020 reflects a strategic shift to consolidate its market position and enhance operational synergies. Vistry competes in the cyclical consumer sector, where demand is closely tied to economic conditions, interest rates, and housing policies. The company’s scale and land bank provide a competitive edge, allowing it to navigate supply chain challenges and capitalize on long-term housing demand in the UK. Its focus on mid-market family homes positions it well in a segment with consistent demand, though it remains exposed to macroeconomic volatility and regulatory changes affecting the housing market.

Revenue Profitability And Efficiency

Vistry Group reported revenue of £3.78 billion for the period, with net income of £74.5 million, reflecting the challenges of a cyclical industry. The diluted EPS of 0.21 GBp indicates modest profitability, while operating cash flow of £139 million suggests reasonable operational efficiency. Capital expenditures were minimal at -£6.9 million, highlighting a lean approach to reinvestment.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by the capital-intensive nature of housebuilding, with net income margins around 2%. Operating cash flow covers debt obligations, but the sector’s cyclicality limits consistent earnings growth. The modest capital expenditures indicate a focus on optimizing existing assets rather than aggressive expansion.

Balance Sheet And Financial Health

Vistry maintains a solid liquidity position with £320.3 million in cash and equivalents, against total debt of £597.4 million. The balance sheet reflects prudent leverage, though the high beta of 1.976 underscores sensitivity to market volatility. The absence of dividends suggests a conservative approach to capital allocation, prioritizing financial flexibility.

Growth Trends And Dividend Policy

Growth is tied to the UK housing market, which faces headwinds from economic uncertainty. The lack of dividends aligns with the company’s focus on reinvesting in land banks and operational resilience. Strategic land holdings provide long-term growth potential, but near-term performance depends on macroeconomic stability and housing demand.

Valuation And Market Expectations

With a market cap of approximately £1.92 billion, Vistry trades at a valuation reflective of its cyclical industry. Investors likely price in modest growth expectations, given the sector’s sensitivity to interest rates and policy changes. The high beta indicates heightened volatility relative to the broader market.

Strategic Advantages And Outlook

Vistry’s strategic land bank and operational scale are key advantages, but the outlook remains cautious due to macroeconomic risks. The company’s ability to manage costs and leverage its pipeline will be critical in navigating near-term challenges. Long-term prospects hinge on sustained housing demand and effective execution.

Sources

Company filings, market 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