investorscraft@gmail.com

Intrinsic ValueBerkeley Group Holdings PLC (BKG.L)

Previous Close£4,120.00
Intrinsic Value
Upside potential
Previous Close
£4,120.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Berkeley Group Holdings plc is a leading UK residential and mixed-use property developer, operating under well-established brands such as Berkeley, St Edward, and St William. The company specializes in high-quality, sustainable urban regeneration projects, focusing on prime locations in London, the South East, and Birmingham. Its revenue model combines residential property sales, land development, and strategic land sales, leveraging its expertise in planning and placemaking to unlock value in complex sites. Berkeley differentiates itself through a vertically integrated approach, controlling the entire development lifecycle from land acquisition to construction and sales. This allows for superior margins and risk management compared to peers. The company has a strong reputation for delivering premium, design-led homes, often targeting affluent buyers and institutional investors. Its focus on brownfield regeneration aligns with UK housing policy priorities, reinforcing its market position. Despite cyclical risks, Berkeley maintains a disciplined land bank strategy, ensuring long-term visibility while adapting to demand shifts in the post-pandemic housing market.

Revenue Profitability And Efficiency

Berkeley reported revenue of £2.46 billion for FY2024, with net income of £397.6 million, reflecting a net margin of approximately 16.1%. The company's operating cash flow stood at £233.4 million, supported by efficient working capital management. Capital expenditures were minimal at £1.4 million, indicating a capital-light model focused on land conversion rather than heavy infrastructure investment. The robust cash position underscores operational efficiency in a challenging housing market.

Earnings Power And Capital Efficiency

With diluted EPS of 385p, Berkeley demonstrates strong earnings power relative to its sector peers. The company's capital efficiency is evident in its ability to generate substantial cash flows from operations (£233.4 million) while maintaining a lean balance sheet. Its vertically integrated model allows for better control over development timelines and costs, contributing to consistent returns on invested capital in the mid-teens range historically.

Balance Sheet And Financial Health

Berkeley maintains a strong financial position with £1.19 billion in cash and equivalents against £664.4 million of total debt, resulting in a net cash position. This conservative balance sheet structure provides resilience against market downturns and flexibility for strategic land acquisitions. The low leverage ratio (under 0.5x net debt/equity) reflects management's disciplined approach to financial risk in a cyclical industry.

Growth Trends And Dividend Policy

While the UK housing market faces near-term headwinds, Berkeley's focus on premium segments and strategic land bank position it for medium-term growth. The company has a shareholder-friendly capital allocation policy, evidenced by its 247.53p per share dividend (64% payout ratio) and history of special returns. Its land bank covers approximately 7 years of development, providing visibility on future earnings streams.

Valuation And Market Expectations

At a market cap of £4.16 billion, Berkeley trades at ~10.5x FY2024 earnings, a premium to many UK homebuilders reflecting its superior margins and net cash position. The beta of 1.154 indicates moderate sensitivity to broader market movements. Investors appear to price in Berkeley's ability to navigate housing market cycles while maintaining profitability through its focus on high-value urban regeneration projects.

Strategic Advantages And Outlook

Berkeley's key advantages include its premium brand positioning, complex site expertise, and disciplined capital management. The outlook remains cautiously positive, with the company well-positioned to benefit from long-term housing shortages in its core markets. Risks include macroeconomic sensitivity and potential planning delays, but its strong balance sheet provides flexibility to capitalize on opportunities during market dislocations.

Sources

Company annual reports, London Stock Exchange filings, Bloomberg terminal data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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