investorscraft@gmail.com

Intrinsic ValueRightmove plc (RMV.L)

Previous Close£494.40
Intrinsic Value
Upside potential
Previous Close
£494.40

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

Rightmove plc is the UK's leading digital property marketplace, operating a dominant online platform that connects buyers, renters, and developers with estate and lettings agents. The company generates revenue primarily through subscription and advertising fees paid by agents and developers to list residential and commercial properties. Its platform serves as the go-to destination for property searches, benefiting from strong network effects and high barriers to entry in the UK market. Rightmove's business model is asset-light, with minimal capital expenditures, allowing for high operating leverage and robust cash flow generation. The company maintains a near-monopoly position in UK property listings, with significantly higher traffic than competitors, reinforcing its pricing power and sticky customer relationships. Its market dominance is further cemented by comprehensive data analytics and value-added services like tenant referencing, which deepen engagement with professional users.

Revenue Profitability And Efficiency

Rightmove reported £389.9 million in revenue for the period, demonstrating its ability to monetize its market-leading position effectively. The company's net income of £192.7 million reflects an impressive 49.4% net margin, highlighting its highly scalable operating model. Operating cash flow of £211.3 million significantly exceeds capital expenditures of just £1.1 million, underscoring exceptional capital efficiency and cash conversion capabilities.

Earnings Power And Capital Efficiency

The company's diluted EPS of 24p and strong cash generation demonstrate its earnings quality and low capital intensity. Rightmove's asset-light structure results in minimal working capital requirements and high returns on invested capital, allowing for consistent profit growth without significant reinvestment needs. This efficiency supports both dividend payments and potential strategic investments.

Balance Sheet And Financial Health

Rightmove maintains a conservative balance sheet with £35.8 million in cash and equivalents against minimal debt of £6.2 million. The negligible leverage and strong cash position provide financial flexibility to navigate market cycles while continuing to invest in platform enhancements and potential acquisitions. The company's financial structure is optimized for stability and shareholder returns.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through market share gains and pricing power, supported by the essential nature of its platform for UK property transactions. Rightmove pays a dividend of 9.8p per share, reflecting its commitment to returning capital to shareholders while maintaining ample capacity for organic growth investments. The dividend is well-covered by strong free cash flow generation.

Valuation And Market Expectations

With a market capitalization of approximately £5.9 billion, Rightmove trades at a premium valuation reflective of its market dominance, high margins, and growth potential. Investors appear to price in continued market leadership and pricing power, though this leaves some sensitivity to any disruption in UK property market dynamics or competitive threats.

Strategic Advantages And Outlook

Rightmove's key advantages include unparalleled brand recognition, a vast property database, and deep integration with UK estate agents' workflows. The outlook remains positive given the company's ability to raise prices and expand value-added services, though it faces some regulatory scrutiny as the dominant platform. Long-term growth may come from international expansion and enhanced data services.

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