Last Update04 Sep 25Fair value Increased 1.88%
The slight increase in OSB Group’s Future P/E multiple alongside steady revenue growth forecasts underpins the marginal uplift in the consensus analyst price target from £5.99 to £6.10.
What's in the News
- Board declared an interim dividend of 11.2 pence per share for H1 2025, in line with its policy of one-third of the prior year's total dividend.
- Completed repurchase of 13,087,132 shares (3.36%) for £89.6 million under the buyback announced on September 9, 2024.
- Completed repurchase of 7,690,231 shares (2.02%) for £38 million under the buyback announced on March 13, 2025.
Valuation Changes
Summary of Valuation Changes for OSB Group
- The Consensus Analyst Price Target remained effectively unchanged, moving only marginally from £5.99 to £6.10.
- The Future P/E for OSB Group has risen slightly from 8.96x to 9.24x.
- The Consensus Revenue Growth forecasts for OSB Group remained effectively unchanged, at 5.3% per annum.
Key Takeaways
- Digital transformation and diversified lending are driving efficiency, margin improvement, and revenue stability for OSB Group.
- Strong market demand, prudent risk management, and brand/channel expansion are supporting resilient earnings and future growth.
- Rising credit risk, competitive pressures, higher funding costs, increased operating expenses, and regulatory uncertainty could challenge OSB Group's profitability and constrain future growth.
Catalysts
About OSB Group- Through its subsidiaries, operates as a specialist mortgage lending company in the United Kingdom and India.
- OSB Group's significant ongoing tech transformation and digital infrastructure investment are enabling them to streamline operations, modernize their lending and savings platforms, and improve overall efficiency; these advances are expected to lower cost-to-income ratios and ultimately increase net margins and earnings over the medium term.
- The UK's persistent housing undersupply and rising household formation are expected to continue driving robust demand for specialist mortgage and buy-to-let lending, providing a stable or expanding revenue base for OSB Group as the addressable market for its products remains strong.
- Diversification into higher-yielding lending segments (such as bridging finance, specialist residential, and asset finance), coupled with disciplined portfolio optimization, is enhancing lending spreads and optimizing the loan mix, supporting revenue and net interest margin stability and growth.
- Continued expansion and strong relationships in intermediary distribution channels, along with brand and process simplification (e.g., the Rely brand for buy-to-let), are expected to strengthen OSB's position in core specialist lending markets and drive future loan origination volumes and revenue.
- Prudent risk management and a shift towards a more diversified funding base (including strong customer deposit growth and the new Domestic Liquidity Sub-Group permission) are reinforcing loan book quality and providing capital flexibility, supporting stable long-term earnings and resilience, especially in uncertain macro environments.
OSB Group Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming OSB Group's revenue will grow by 5.3% annually over the next 3 years.
- Analysts assume that profit margins will increase from 41.3% today to 41.4% in 3 years time.
- Analysts expect earnings to reach £308.0 million (and earnings per share of £1.0) by about September 2028, up from £262.9 million today. The analysts are largely in agreement about this estimate.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 9.1x on those 2028 earnings, up from 7.4x today. This future PE is lower than the current PE for the GB Diversified Financial industry at 20.1x.
- Analysts expect the number of shares outstanding to decline by 2.92% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 11.42%, as per the Simply Wall St company report.
OSB Group Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- OSB Group's increasing exposure to higher-yielding, but riskier loan segments-such as commercial, asset finance, bridging, and development finance-may lead to elevated credit risk, especially in the event of a cyclical downturn or sector-specific shocks, potentially increasing impairment charges and pressuring net earnings.
- Persistent and potentially intensifying competition from high street lenders in commoditized mortgage products could result in margin compression, limiting the company's ability to maintain or grow net interest margins and impacting revenue growth.
- Elevated and rising cost of funds, driven by increased retail deposit rates (with market spreads above SONIA) and ongoing funding mix optimization, has already led to declining net interest margins and could continue to erode margins further if funding costs do not normalize, reducing overall profitability.
- Long-term transformation expenditure (expected through 2027) and growth in intangible assets are increasing the cost base and may weigh on net margins and return on equity if operational efficiency gains from digital investments are delayed or fail to sufficiently offset higher core costs.
- Regulatory and capital requirement uncertainty-such as upcoming Basel 3.1 rules (with an anticipated ~1.3% CET1 reduction), possible changes to MREL regulations, and ongoing dialogue about IRB frameworks-could impose additional capital constraints or compliance costs, which may limit lending growth and impact future earnings and capital returns to shareholders.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of £6.104 for OSB Group based on their expectations of its future earnings growth, profit margins and other risk factors.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be £744.1 million, earnings will come to £308.0 million, and it would be trading on a PE ratio of 9.1x, assuming you use a discount rate of 11.4%.
- Given the current share price of £5.31, the analyst price target of £6.1 is 13.0% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.