OnTheMarket analyst Zeus confident in forecasts

Foxtons, one of London’s leading estate agencies with more than 50 interconnected branches across London, has signed an agreement to advertise its UK residential sales and letting properties at OnTheMarket plc (LON:OTMP).

Zeus view: Foxtons, the well-known London Estate Agent, joining OnTheMarket (OTM) benefits OTM in at least three ways:

¨ Foxtons joins OTM’s ecosystem, including other strong UK residential property brands n.b. OTM’s founders included: Knight Frank, Savills, Strutt & Parker, SpicerHaart, KFH, Chestertons, Douglas & Gordon and Glentree Estates; in the past 2 years 9 of the top 10 property developers and over 100 SME developers have joined OTM

¨ Supports OTM’s position as the “go-to portal for serious property-seekers”: in London OTM has thousands of advertisers, including:

  • 108 Kinleigh, Folkard & Hayward offices
  • 51 Savills offices,
  • 47 Knight Frank offices,
  • 39 Haart office
  • 35 Chestertons offices;
  • 32 Hunters offices
  • 31 Chancellors offices,
  • 26 Acorn offices
  • 17 Douglas & Gordon offices
  • 13 Benham and Reeves offices
  • 12 Strutt & Parker offices,
  • 12 Goldschmidt & Howland offices
  • 12 JLL offices
  • Other groups e.g. Aspire, Balgores, Bective, and Carter Jonas, with London presence

¨ Foxtons’ 50 branches provides c. 6% of our forecast growth in OTM advertisers.

We leave our forecasts unchanged: we are confident in our forecasts.

Valuation: At 85p, with 10p of cash, OTM is trading on under 1.7x historic EV/Revenue and 1.5x current year.

We believe that investors should be confident OTM will operate to the “rule of 40” (i.e. revenue growth plus EBITDA margin of 40%) and should expect OTM to trade on over 6x prospective revenue (i.e. c. £216m, which is 263p a share).

Jason Tebb, CEO, commented: “We are delighted to welcome Foxtons to OnTheMarket.

“We have been working hard to enhance our offer, adding products and services to deliver greater value to agents and consumers.

“Being recognised by Foxtons is further proof that our strategy is working and there is more to come as we continue to develop our differentiated, technology-enabled property business.”

Summary financials

Price85p
Market Cap£64m
Shares in issue75.0m
12m Trading Range72.5p– 129.0p
Free float95%
Next Event26 July AGM

Financial forecasts

You might also enjoy reading  LBG Media "significant untapped growth opportunities" says Zeus
Yr end Dec (£’m)2022A2023E2024E2025E
Revenue30.435.539.443.7
yoy growth (%)32171110
EBITDA5.18.311.213.7
EBITDA margin (%)17232831
Adj. PBT #1.73.96.17.9
Adj. PAT # †1.956.67.9
Avg FD shares (m)81828384
EPS (p) fd. Adj # †3.16.17.99.5
DPS (p)
Net cash8.411.617.724.2
P/E27.413.910.8 8.9
EV/EBITDA ^10.26.34.63.8
EV/sales ^1.71.51.31.2

# including share based compensation & MIP

† tax credits are included in PAT 

^ based on current EV of £52m, net of £12m net cash; multiples including forecast net cash are materially lower   

Source: Audited Accounts and Zeus estimates     

Find more news, interviews, share price & company profile here for:
Zeus Capital

Good news travels fast (but only if you make that happen). Share on:

Share on twitter
Twitter
Share on linkedin
LinkedIn
Share on facebook
Facebook
Share on email
Email
Share on reddit
Reddit

AIM All Share Index