EN DE

Bellway p.l.c., (BWY) Fair Value & Analysis

Consumer Cyclical · GB · Market cap 2.2B GBX

BP Bellway p.l.c., BWY · LSE
Price£19.67
Fair Value£31.47
Upside+60.0%
Quality65/100
Watch Bellway p.l.c., for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.5% net margin
Low debt · generates free cash flow
3.64% dividend yield
Ranks above peers (10/15)
Narrow moat 40/100
Evidence: High Range £22.20 – £42.19 Share as image

Fair value as of: Jul 19, 2026

From 26 valuation models · updated 21 days ago

Fair value updated Jul 19, 2026, revised from £28.27 to £31.47 (+11.3%) since Jul 15, 2026. Share price +15.2% over the past month.

A solid business, screening 60% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (£22.20). The market is more pessimistic than our downside scenario.
  • Solid quality (65/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (£22.20 to £42.19) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

£29.47 £12.44 Fair Value £31.47 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range £12.44 – £29.47 · fair‑value band £22.20 – £42.19 · the £19.67 price screens below the £31.47 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Bellway p.l.c., (BWY) currently trades at £19.67, while our model-based Fair Value estimate is £31.47, implying the stock looks roughly 60.0% undervalued today. The Quality Score stands at 65/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Bellway p.l.c., generated revenue of £2.9B at a net margin of 5.5%. Revenue grew 6.3% year over year. It earns a return on equity of 4.5%. Net debt stands at £316M. Fundamentals as of Jul 19, 2026

Our scenario range runs from £22.20 (bear case) to £42.19 (bull case); at £19.67, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Consumer Cyclical peers we cover trades at 44% fair-value upside, at 60%, BWY screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF £14.27 £23.05 £36.69 80
Residual Income £23.52 £23.47 £21.41 76
Rev-Margin DCF £18.40 £31.93 £48.69 74
All 26 models by family
DCF Models
FCF DCF £14.28 £23.67 £38.65 38
Owner Earnings £16.05 £26.62 £43.50 31
5Y Revenue Exit £18.40 £32.29 £50.92 39
5Y EBITDA Exit £19.92 £35.33 £54.26 41
5Y P/E Exit £18.90 £33.28 £49.30 38
10Y Revenue Exit £16.12 £28.51 £46.92 36
10Y EBITDA Exit £17.74 £30.64 £49.56 37
10Y P/E Exit £17.09 £29.21 £45.64 35
Earnings-Based
Graham-Dodd £9.51 £38.83 £52.86 54
Lynch FV £9.74 £13.91 £18.09 50
PEG = 1.0 £9.74 £13.91 £18.09 46
EPV £19.77 £22.84 £25.48 59
Dividend Discount
Gordon GGM £5.46 £10.87 £16.47 70
DDM Multi-Stage £5.46 £9.40 £11.48 61
Multiples
P/E Multiple £23.07 £30.76 £38.45 63
P/S Multiple £17.83 £23.77 £29.71 58
P/B Multiple £17.83 £23.77 £29.71 55
EV/EBIT £36.90 £49.08 £61.25 53
EV/EBITDA £25.16 £33.43 £41.69 54
EV/Revenue £21.12 £30.02 £38.91 43
Asset-Based
NCAV (Graham) £15.79 £21.15 £31.57 50
Growth DCF
Growth DCF £14.27 £23.05 £36.69 80
Rev-Margin DCF £18.40 £31.93 £48.69 74
Economic Profit
Residual Income £23.52 £23.47 £21.41 76
ROIC Compounder £19.77 £22.84 £25.48 72
Growth Earnings
Growth-Adj P/E £17.34 £24.77 £32.20 68

Widest divergence: Multiples (£30.02) versus Dividend Discount (£9.40). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.9B GBX
Revenue growth (YoY) +6.3%
Net margin 5.5%
Return on equity 4.5%
Free cash flow 134M GBX FY2025
P/E ratio 14.9
More key figures
Operating margin 10.5%
EPS (TTM) £1.32
Dividend yield 3.6%
EPS growth (YoY) -0.2%
Net debt 316M GBX FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 62 · Market factors (momentum, volatility) 31

Profitability 28
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 75
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 41
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 28
Distance to the 52-week high (market factor)
Net Issuance 88
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Bellway p.l.c., together with its subsidiaries, engages in the homebuilding business in the United Kingdom. It builds and sells homes ranging from one-bedroom apartments to six-bedroom family homes, as well as provides homes to housing associations for social housing. It offers homes under Bellway, Ashberry, and Bellway London brands.

Full company description

Bellway p.l.c., together with its subsidiaries, engages in the homebuilding business in the United Kingdom. It builds and sells homes ranging from one-bedroom apartments to six-bedroom family homes, as well as provides homes to housing associations for social housing. It offers homes under Bellway, Ashberry, and Bellway London brands. The company was founded in 1946 and is headquartered in Newcastle upon Tyne, the United Kingdom.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Bellway p.l.c., reported revenue of £2.8B in FY2025 versus £3.1B in FY2021, a compound −2.8%/yr. Reported net income was £158M in FY2025, compounding −20.3%/yr from FY2021.

Growth Quality 63/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
£2.8B
Latest YoY
+16.9%
Avg. growth/yr (3Y)
−7.7%
Avg. growth/yr (5Y)
+4.6%
Avg. growth/yr (39Y)
+10.1%
Revenue −2.8%/yr
FY21 £3.1B
FY22 £3.5B
FY23 £3.4B
FY24 £2.4B
FY25 £2.8B
Net income −20.3%/yr
FY21 £391M
FY22 £243M
FY23 £365M
FY24 £131M
FY25 £158M

Watch BWY: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Bellway p.l.c., Fair Value". https://www.fairvalue-calculator.com/stock/BWY

Peer Group

Residential Construction · 65 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 65 · Top 25%
Fair Value upside +60% · Top 25%
Return on equity (TTM) 4% · Below median
Return on assets 4% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth 6% · Above median
Dividend yield (TTM) 3.6% · Above median
Debt / equity 0.04× · Lower than 75% of peers

Valuation Multiples vs Residential Construction median · lower = cheaper

P/E (TTM) 14.9× · Pricier than median
P/B 0.84× · Cheaper than median
P/S (TTM) 1.04× · Pricier than median
P/FCF 22.3× · Pricier than 75% of peers
EV/EBITDA 9.6× · Pricier than median
PEG 1.16× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 51
FUTURE 32 · sector 0
PAST 18 · sector 33
HEALTH 98 · sector 88
DIVIDEND 73 · sector 54

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Residential Construction stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
D.R. Horton, Inc DHI $149.39 $214.93 +44%
PulteGroup, Inc PHM $124.75 $193.56 +55%
Lennar Corporation LEN $83.89 $146.58 +75%
NVR, Inc NVR $6,479 $7,821 +21%
Toll Brothers, Inc TOL $150.76 $225.76 +50%
Taylor Morrison Home Corporation TMHC $72.13 $144.47 +100%
Installed Building Products, Inc IBP $228.65 $209.51 -8%
Meritage Homes Corporation MTH $73.83 $104.26 +41%
Champion Homes, Inc SKY $82.70 $75.12 -9%
Cavco Industries, Inc CVCO $569.16 $421.10 -26%

Compare Bellway p.l.c., with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Bellway p.l.c., (BWY) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of £31.47 versus a price of £19.67, about +60% (undervalued).
What is the fair value of BWY?
Our model-based fair value for Bellway p.l.c., is £31.47 (as of Jul 19, 2026), built from audited fundamentals. The current price is £19.67.
What is the quality score of BWY?
Bellway p.l.c., has a Quality Score of 65/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Bellway p.l.c., (BWY)?
Bellway p.l.c., reported trailing-twelve-month revenue of about £2.9B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of BWY?
The net profit margin of Bellway p.l.c., is about 5.5%, meaning it keeps roughly 5.5% of revenue as net income. Based on the latest reported figures.
Does Bellway p.l.c., pay a dividend?
Bellway p.l.c., currently shows a dividend yield of about 3.99% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Bellway p.l.c., and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.