investorscraft@gmail.com

Intrinsic ValueInvesco Ltd. (0UAN.L)

Previous Close£27.34
Intrinsic Value
Upside potential
Previous Close
£27.34

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Invesco Ltd. operates as a global investment management firm, serving a diverse client base that includes retail investors, institutional clients, and high-net-worth individuals. The company generates revenue primarily through asset management fees, leveraging a broad portfolio of investment products such as mutual funds, ETFs, and private funds. Its offerings span equities, fixed income, commodities, and multi-asset strategies, catering to varying risk appetites and investment horizons. Invesco competes in the highly competitive asset management industry, where scale, performance, and brand recognition are critical. The firm differentiates itself through its diversified product suite, global footprint, and quantitative investment capabilities. Its market position is reinforced by a long operating history, dating back to 1935, and a strong presence in both traditional and alternative investment markets. Invesco’s ability to serve institutional and retail clients across multiple geographies provides resilience against regional economic fluctuations. However, the firm faces pressure from passive investment trends and fee compression, requiring ongoing innovation in product development and client engagement to maintain its competitive edge.

Revenue Profitability And Efficiency

Invesco reported revenue of $6.01 billion, with net income of $774.8 million, reflecting a net margin of approximately 12.9%. The firm’s diluted EPS stood at $1.18, supported by disciplined cost management and operational efficiency. Operating cash flow was robust at $1.36 billion, though capital expenditures were modest at -$69.1 million, indicating a capital-light business model. The revenue mix is heavily weighted toward asset management fees, which are sensitive to market performance and assets under management (AUM) trends.

Earnings Power And Capital Efficiency

Invesco’s earnings power is tied to its ability to attract and retain AUM, with performance fees and economies of scale playing a key role. The firm’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. However, the reliance on market-driven AUM growth introduces volatility, requiring active management of investment performance and client retention strategies.

Balance Sheet And Financial Health

The company maintains a solid liquidity position, with $1.5 billion in cash and equivalents. Total debt stands at $7.55 billion, reflecting leverage used for strategic initiatives. The balance sheet suggests a manageable debt load given the firm’s cash flow generation, but interest rate risk and refinancing needs warrant monitoring. The financial structure appears stable, supporting ongoing operations and potential growth investments.

Growth Trends And Dividend Policy

Invesco’s growth is influenced by market conditions and its ability to expand AUM organically and through acquisitions. The firm pays a dividend of $0.825 per share, indicating a commitment to shareholder returns. Dividend sustainability will depend on earnings stability and capital allocation priorities. Historical trends suggest a balanced approach between reinvestment and distributions, though competitive pressures may influence future policy adjustments.

Valuation And Market Expectations

With a market capitalization of $6.42 billion and a beta of 1.43, Invesco is viewed as a moderately volatile investment within the financial services sector. The valuation reflects market expectations for steady but not explosive growth, given industry headwinds like fee compression and passive investment shifts. Investor sentiment will hinge on the firm’s ability to differentiate its active management offerings and sustain profitability.

Strategic Advantages And Outlook

Invesco’s strategic advantages include its diversified product lineup, global reach, and strong institutional relationships. The outlook remains cautiously optimistic, contingent on market performance and the firm’s ability to adapt to evolving investor preferences. Key risks include regulatory changes, competitive pressures, and macroeconomic volatility. Success will depend on innovation in product development and cost-efficient scaling of operations.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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