Last close As at 05/08/2026
GBP0.37
▲ −0.35 (−0.95%)
Market capitalisation
GBP110m
Research: Real Estate
Foxtons Group’s long-term outlook is promising and we believe its strategic direction remains positive. The revised medium-term financial targets announced recently are stretching but, in our opinion, very achievable given the positive cyclical outlook and underpinned by Foxtons’ tech stack and proprietary data vault. Furthermore, investment in the business and employees is boosting satisfaction and reducing staff turnover. We maintain our revenue and operating profit estimates and our 134p/share valuation, although risks appear to be skewed to the upside if market momentum continues.
| Year end | Revenue (£m) | PBT (£m) | EPS (p) | DPS (p) | P/E (x) | Yield (%) |
|---|---|---|---|---|---|---|
| 12/23 | 147.1 | 7.9 | 3.21 | 0.90 | 19.3 | 1.5 |
| 12/24e | 163.9 | 17.5 | 4.93 | 1.17 | 12.6 | 1.9 |
| 12/25e | 176.5 | 18.2 | 5.26 | 1.30 | 11.8 | 2.1 |
| 12/26e | 183.5 | 23.4 | 6.55 | 1.50 | 9.5 | 2.4 |
Foxtons is two years into its existing growth plan and either has already achieved or is within sight of some key targets. Therefore, and to build on the success to date, it has introduced new medium-term financial targets that include revenue of £240m (vs £163.9m in FY24), adjusted operating profit of £50m (vs £21.6m in FY24), a 20% operating margin (FY24: 13.2%) and group cash conversion of operating profit to net free cash of 60–70%.
Foxtons has the most advanced technology infrastructure in the industry, as well as a proprietary market dataset that stretches back 20 years, giving it a clear advantage over its competitors. Furthermore, the technology is ‘AI ready’ and is being overlaid with machine learning (ML) products. Foxtons’ employees are embracing this material change and, at the same time, the company is investing in existing and new employees to re-engage the sales culture for which it was once famous.
The London residential commission pool has increased at a CAGR of 4.6% over the last 20 years. We believe that if Foxtons continues to successfully ride this wave, as well as take c 30bp of market share each year (similar to the last four years), it could hit its revenue and profit targets by 2029. M&A could influence the pace of achievement, as could the new initiative to expand lettings operations in the commuter towns surrounding London.
Following the capital markets event, we retain our existing forecasts and 134p/share valuation, but continue to believe that, despite sales volumes being pulled through from Q2 into Q1 due to the stamp duty change, forecast risks remain to the upside.
In March 2023, Foxtons set out some medium-term targets, which included an adjusted operating profit target of £28–33m. The company has been successful on its journey to date, and we believe it looks set to hit the lower end of this target range as soon as FY26, having already exceeded its sales market share target. Much of the success can be attributed to Foxtons’ operating platform, which, according to the company, is the most advanced in the sector and therefore underpins its leadership position.
The four pillars of the revised targets are as follows:
| Exhibit 1: New medium-term targets |
| Source: Foxtons Group |
The two charts below give a clear picture of the underlying markets in which Foxtons operates. The left-hand chart shows the progression of the total commission pool split by lettings, sales and financial services. In total, lettings commission accounts for c 70% of the total and has grown at a CAGR of 6.1% over the last 20 years. Sales accounts for another 22% and financial services accounts for the balance. It is clear from the bars in the chart that lettings has seen structural growth, while sales and financial services commission have been more cyclical. In total, the market has grown by 4.6% per year on average.
The right-hand chart highlights the opportunity available to Foxtons. In lettings and sales, Foxtons is the market leader with 6% and 5% share respectively, and these modest percentages highlight the potential scale of the opportunity. We believe that Foxtons is likely to focus M&A activity in the former rather than the latter, because lettings businesses often have succession issues that offer opportunity, and also because Foxtons has sufficient capacity within the organisation to handle increased sales volumes and therefore does not need to acquire other businesses to drive market share.
| Exhibit 2: London residential commission |
| Source: Foxtons Group, TwentyCi |
Today, Foxtons enjoys a c 6% market share of the growing London lettings market and a 1% share of the ‘commuter markets’, a collection of markets surrounding London that have attractive characteristics and locations that are commutable from London, which makes managing the locations somewhat easier. Foxtons believes that the total addressable market for London and the commuter markets could total c £3.5bn, after allowing for growth tailwinds. If Foxtons was to increase penetration to 6% across the entire opportunity, it would imply lettings revenue of £210m compared to its stated medium-term group revenue target of £240m.
It is worth highlighting here that the £2.0bn of ‘London Today’ revenue represents only commission generated by landlords that use a professional agent. Foxtons estimates that 48% of landlords use a professional lettings agent like Foxtons, but 52% of landlords are direct (DIY) landlords managing their own properties and portfolios. It is expected that regulation of the lettings industry will steadily increase and that this will drive a shift from DIY landlords to professional agencies, thus adding to the opportunity.
| Exhibit 3: The lettings opportunity |
| Source: Foxtons Group |
Since 2020, Foxtons has successfully executed 11 M&A deals in the lettings space. In total, it has spent £64.2m and has acquired more than 13,000 tenancies. By its own calculations, it has made an average 26% return on invested capital post synergies and has generated EBITDA margins of 47–60%. This implies a post-synergy EBITDA multiple range of 2.3–5.4x, averaging 2.9x. Given the cash flow of the business and the target free cash flow, it seems likely that Foxtons will continue with this highly successful M&A strategy. Furthermore, although we expect a steady flow of M&A in the lettings space, we do not believe that Foxtons will be aggressive and materially gear up the balance sheet, potentially putting the company at risk.
The London sales market has a number of structural and cyclical drivers that point towards growth in future years, including a growing population, London’s ‘safe-haven’ asset status, pent-up demand from cyclically low levels of activity in recent years, improving affordability and increasing mortgage availability.
That said, Foxtons is ‘turbo-charging’ these trends, which is resulting in the company being in control of the largest stock levels in the market and an improving market share, from c 3.4% in 2022 to 5.0% in 2024. Exhibit 4 below describes many of Foxtons’ characteristics that are leading to this successful outcome. Firstly, Foxtons is identifying an increasing number of property instructions by leveraging its proprietary customer database and introducing its AI-driven prospecting tools. This implies a step change in its marketing from calling customers from a ‘dumb’ list of addresses to using AI and the database to identify those households that are most likely to be thinking of moving by taking into account considerations such as age, marital status, the amount of time living in a property and type of property.
This smarter and more effective prospecting function is being augmented by a higher conversion rate, which is itself being driven by an increasing fee earner headcount, investment in intensive training and a rebuilt, competitive sales culture. The final piece of the puzzle is the higher than average fee that Foxtons is able to charge and an increasing average sales price. All of these point towards increased revenue and profit, and an improving margin.
| Exhibit 4: Driving sales market share and margin growth |
| Source: Foxtons Group, TwentyCi |
Foxtons believes that its Financial Services division, trading as Alexander Hall, is a largely untapped source of revenue and one that has not been modernised in more than 20 years. In this period, the number of bank branches has dwindled and, between 2013 and 2022, the volume of mortgages that were broker intermediated has risen from 58% to 87%. Furthermore, it is a resilient sector where two-thirds of lending is non-cyclical and is therefore a recurring source of potential fee income. Currently, interest rates are edging down towards the long-term average and mortgage availability is again improving, particularly after the September 2022 mini-budget hiatus.
Foxtons has actively introduced new initiatives to the business, which has led to steadily increasing volumes of lending products and an improving ‘leads-to-deals’ ratio. This is being achieved by adding to the broker headcount and introducing a new compensation package, as well as a new data platform and real-time key performance indicator tracking to improve process upgrades. In addition, operational processes are being augmented to increase cross-selling of financial products, reducing the time from enquiry to appointment and upgrading the re-booking process to reduce the number of wasteful ‘no-show’ appointments.
Finally, Foxtons is broadening out the available market, as illustrated in Exhibit 5. The business has usually been focused on the c 120,000 buyers in the market in any year. However, there are large pools of sellers and landlords that are potential customers, as well as an even great number of tenants who may need financial products as and when circumstances change. To this end, Foxtons is introducing a self-employed broker network that allows low-risk exposure to this largely untapped market. It is also pursuing a strategic partnership that is expected to be announced in the next 12 months, which should unlock a much greater financial services opportunity.
| Exhibit 5: The financial services opportunity |
| Source: Foxtons Group |
The charts below describe Foxtons’ recent history and give a strong hint of the gap to be bridged between the recent results and the new targets. This gap is expected to be bridged by a number of different drivers.
Lettings, which has been the focus of M&A over the last four years, is likely to remain the key area of growth because Foxtons sees lettings revenue as a better-quality source of revenue due to its contracted and repeatable nature. Lettings is expected to drive as much as two-thirds of profit growth from the £21.6m reported in FY24 to the £50m medium-term target.
Lettings drivers include:
Sales is expected to remain a key activity within the group despite the desire to bolster the lettings side of the business and, as such, will be pushed hard to deliver continued growth and market share penetration.
Financial Services is the smallest division, but it is inextricably linked to sales activity in particular. Foxtons is scaling up its efforts to maximise the opportunities presented by its lead generation machine and an improving market backdrop.
Further growth may come from sales market volumes as and when the market moves cyclically to above-average volumes. However, this is considered to be the ‘icing on the cake’ and not part of the volume of activity that contributes to the £50m operating profit target.
| Exhibit 6: Targets build on impressive momentum |
| Source: Foxtons Group |
We believe it is quite possible for Foxtons to achieve the targets it has set out. In our view, the biggest question is when rather than if, with the biggest swing factor being the underlying economic climate, which of course is outside the company’s gift. That said, if current trends remain in place, we believe Foxtons could achieve its £240m revenue target in either 2028 or 2029.
Exhibit 7 below shows the potential journey from FY24 reported revenue of £163.9m to the new target of £240m and beyond. The key assumptions are as follows:
Foxtons’ increase in market share has resulted from a combination of improvements in the sales process, afforded by the proprietary data systems in place and by the series of acquisitions, primarily in lettings. On average, Foxtons needs to grow revenue by around £15m per year over the medium term (ie five years) to achieve its revenue target. This implies a modest increase over the growth achieved in the last three years, again not an impossible acceleration when expansion outside London is considered.
The other key elements of the new financial targets are the £50m in adjusted operating profit and 20% operating profit margin. Based on the revenue assumptions above, we believe Foxtons is likely to achieve its operating profit and margin targets at around the same time, that is in 2028/29. In addition to the assumed revenue, we have modelled the margin and operating profit assuming a c 32% drop-through rate of additional revenue to operating profit. This level of drop-through is in line with the average achieved in the three years from FY22 to FY24 and is therefore justifiable. Furthermore, it is worth noting that the 20% operating margin target could be favourably compared to the average margin of c 30% achieved between 2013 and 2015 on revenue of just c £140m.
The net free cash flow conversion target of 60–70% is harder to illustrate, but, on our existing estimates, we believe Foxtons could generate free cash flow of around £15–20m per year, which is sufficient to pay a dividend of £3.5m and £5.5m, respectively, in each of the next two years, while offering finance for M&A of around £12m per year, which supports the market share growth assumptions.
General disclaimer and copyright
This report has been commissioned by Foxtons Group and prepared and issued by Edison, in consideration of a fee payable by Foxtons Group. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.
Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.
Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.
No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.
Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.
Copyright 2025 Edison Investment Research Limited (Edison).
Australia
Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.
New Zealand
The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.
United Kingdom
This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or sol icitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.
This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.
This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.
United States
Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.
London │ New York │ Frankfurt
20 Red Lion Street
London, WC1R 4PS
United Kingdom
Research: Metals & Mining
Canyon Resources has provided an update on development activities at its flagship Minim Martap bauxite project in Cameroon. With the recently secured debt funding and first proceeds from the option exercise by its core shareholder Eagle Eye Asset Holdings, the company is in a strong position to continue with the accelerated project development. It remains on track for first ore production in early 2026 and first bauxite shipment in H1 CY26.