investorscraft@gmail.com

Intrinsic ValueKingfisher plc (KGF.L)

Previous Close£337.50
Intrinsic Value
Upside potential
Previous Close
£337.50

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

Kingfisher plc is a leading home improvement retailer operating across Europe, with a strong presence in the UK, Ireland, and France. The company’s diversified portfolio includes well-known brands such as B&Q, Castorama, Brico Dépôt, and Screwfix, catering to both DIY enthusiasts and trade professionals. Its multi-channel approach combines physical stores with e-commerce, ensuring broad accessibility and convenience for customers. Kingfisher’s market position is reinforced by its extensive store network of approximately 1,470 locations, supported by property investments and franchising operations. The company’s focus on digital transformation and efficient sourcing further enhances its competitive edge in the highly fragmented home improvement sector. Kingfisher’s ability to adapt to regional preferences and economic conditions positions it as a resilient player in the consumer cyclical space. The company’s strategic emphasis on trade customers through Screwfix and TradePoint provides a stable revenue stream, while its DIY segments benefit from seasonal demand fluctuations. This balanced approach mitigates risks and supports long-term growth in a competitive market.

Revenue Profitability And Efficiency

Kingfisher reported revenue of £12.78 billion for the fiscal year ending January 2025, with net income of £185 million, reflecting a challenging macroeconomic environment. The company’s diluted EPS stood at 9.91p, indicating modest profitability. Operating cash flow was robust at £1.30 billion, supported by efficient working capital management. Capital expenditures of £322 million highlight ongoing investments in store upgrades and digital capabilities, aligning with long-term growth strategies.

Earnings Power And Capital Efficiency

Kingfisher’s earnings power is underpinned by its diversified revenue streams and strong brand equity. The company’s ability to generate £1.30 billion in operating cash flow demonstrates effective capital allocation, despite inflationary pressures. Its capital efficiency is further evidenced by a disciplined approach to store expansions and e-commerce enhancements, ensuring sustainable returns on invested capital.

Balance Sheet And Financial Health

Kingfisher maintains a solid balance sheet with £297 million in cash and equivalents, providing liquidity for operational needs. Total debt of £2.32 billion is manageable given the company’s cash flow generation and market position. The balance sheet reflects a prudent financial strategy, with sufficient flexibility to navigate economic uncertainties and invest in growth initiatives.

Growth Trends And Dividend Policy

Kingfisher’s growth is driven by its multi-channel strategy and focus on trade customers, though revenue growth has been tempered by macroeconomic headwinds. The company’s dividend policy remains shareholder-friendly, with a dividend per share of 12.4p, reflecting a commitment to returning capital while maintaining financial stability. Future growth will likely hinge on digital adoption and market share gains in key regions.

Valuation And Market Expectations

With a market capitalization of approximately £5.23 billion and a beta of 0.85, Kingfisher is viewed as a relatively stable investment within the consumer cyclical sector. The company’s valuation reflects its resilient business model and potential for recovery as economic conditions improve. Market expectations are cautiously optimistic, with a focus on execution of digital and operational strategies.

Strategic Advantages And Outlook

Kingfisher’s strategic advantages include its strong brand portfolio, multi-channel distribution, and focus on trade customers. The company’s outlook is supported by its ability to adapt to changing consumer preferences and economic conditions. Continued investments in digital capabilities and store efficiencies are expected to drive long-term growth, positioning Kingfisher as a leader in the European home improvement market.

Sources

Company filings, London Stock Exchange 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