investorscraft@gmail.com

Intrinsic ValueTaylor Wimpey plc (TW.L)

Previous Close£106.75
Intrinsic Value
Upside potential
Previous Close
£106.75

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

Taylor Wimpey plc is a leading UK-based residential developer with a significant presence in Spain, specializing in the construction of diverse housing solutions ranging from apartments to six-bedroom homes. The company operates in the highly cyclical residential construction sector, leveraging its long-established brand and vertically integrated model to optimize land acquisition, planning, and construction processes. Its market position is reinforced by a disciplined approach to land banking and a focus on mid-range and affordable housing, catering to first-time buyers and growing families. Taylor Wimpey’s revenue model is driven by home sales, with profitability closely tied to housing demand, pricing trends, and government policies like Help to Buy. The company maintains a competitive edge through operational efficiency, strategic land investments, and a robust pipeline of developments. Despite macroeconomic headwinds such as interest rate fluctuations and regulatory changes, Taylor Wimpey remains a key player in the UK housing market, balancing scale with localized community-focused developments.

Revenue Profitability And Efficiency

Taylor Wimpey reported revenue of £3.4 billion for the period, with net income of £219.6 million, reflecting the challenges of a slowing housing market. The diluted EPS of 6.18p indicates moderate profitability, while operating cash flow of £193 million underscores the company’s ability to generate liquidity despite capital expenditures of £3.4 million. Efficiency metrics suggest prudent cost management, though margins remain sensitive to input costs and demand cycles.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its scalable operating model and disciplined capital allocation. With a focus on optimizing return on invested capital, Taylor Wimpey maintains a lean balance sheet, evidenced by its modest total debt of £121 million against cash reserves of £647.4 million. This positions the firm to navigate market volatility while funding selective growth initiatives.

Balance Sheet And Financial Health

Taylor Wimpey’s balance sheet remains robust, with £647.4 million in cash and equivalents providing ample liquidity. Total debt is limited to £121 million, reflecting a conservative leverage profile. The strong net cash position enhances financial flexibility, enabling the company to sustain dividends and invest in land acquisitions without overextending its capital structure.

Growth Trends And Dividend Policy

Growth is tempered by macroeconomic uncertainty, but Taylor Wimpey’s disciplined land banking strategy supports a steady pipeline. The dividend per share of 9.46p signals a commitment to shareholder returns, backed by a sustainable payout ratio. Future growth will hinge on housing market recovery and the company’s ability to adapt to regulatory and economic shifts.

Valuation And Market Expectations

With a market cap of £4.16 billion and a beta of 1.66, Taylor Wimpey is viewed as a cyclical play sensitive to UK housing trends. Current valuation reflects subdued expectations, with investors weighing risks like interest rate impacts against the company’s operational resilience and long-term demand for housing.

Strategic Advantages And Outlook

Taylor Wimpey’s strategic advantages include its strong brand, efficient operations, and balanced land portfolio. The outlook remains cautious but stable, with potential upside from government housing incentives and a rebound in buyer confidence. The company’s focus on affordability and sustainability positions it well for medium-term recovery, though near-term performance will depend on broader economic conditions.

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