investorscraft@gmail.com

Intrinsic ValueMacquarie Infrastructure Holdings, LLC (0JXB.L)

Previous Close£4.10
Intrinsic Value
Upside potential
Previous Close
£4.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Macquarie Infrastructure Holdings, LLC operates as an energy company specializing in the processing and distribution of gas, including synthetic natural gas, liquefied petroleum gas, liquefied natural gas, and renewable natural gas. The company serves a diverse customer base, including industrial, commercial, residential, hospitality, military, public sector, and wholesale users. Its operations are positioned within the broader industrials sector, specifically general transportation, where it competes by leveraging its infrastructure and service capabilities to meet regional energy demands. The company’s revenue model is built on the sale and distribution of these energy products, supported by ancillary services that enhance customer retention and operational efficiency. Despite its niche focus, Macquarie Infrastructure Holdings faces competition from larger integrated energy providers and regional utilities, which may impact its market share and pricing power. The company’s ability to adapt to regulatory changes and shifts in energy consumption patterns will be critical to maintaining its market position.

Revenue Profitability And Efficiency

In FY 2023, Macquarie Infrastructure Holdings reported revenue of $6.33 billion USD, reflecting its substantial scale in energy distribution. However, the company posted a net loss of $141.6 million USD, with diluted EPS at -$0.21, indicating profitability challenges. Operating cash flow was negative at $296.6 million USD, exacerbated by capital expenditures of $17.1 million USD, suggesting inefficiencies in cash generation relative to operational needs.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight significant challenges in capital efficiency. With no reported total debt, the capital structure appears lean, but the lack of profitability raises questions about sustainable earnings power. The absence of debt may provide flexibility, but the recurring losses suggest underlying operational or market headwinds that need addressing.

Balance Sheet And Financial Health

Macquarie Infrastructure Holdings holds $549.3 million USD in cash and equivalents, providing liquidity amid operational losses. The absence of total debt is a positive indicator of financial health, though the negative cash flow from operations could strain liquidity over time if not corrected. The balance sheet appears resilient but requires improved profitability to sustain long-term stability.

Growth Trends And Dividend Policy

The company’s growth trends are unclear due to its recent net loss and negative cash flow. Notably, it reported a dividend per share of $9.44, which appears inconsistent with its financial performance, potentially signaling a strategic payout or one-time distribution. Investors should scrutinize the sustainability of such dividends given the company’s current earnings profile.

Valuation And Market Expectations

With a market capitalization of $0 and a beta of 0.87, the company’s valuation metrics are either unavailable or indicative of limited market interest. The beta suggests moderate volatility relative to the market, but the lack of a discernible market cap complicates traditional valuation analysis. Investors may be awaiting clearer signs of operational turnaround.

Strategic Advantages And Outlook

Macquarie Infrastructure Holdings’ strategic advantages lie in its diversified gas distribution network and service offerings. However, its outlook is clouded by profitability challenges and negative cash flow. Success will depend on improving operational efficiency, adapting to energy market shifts, and potentially restructuring its business model to align with sustainable financial performance.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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