investorscraft@gmail.com

Intrinsic ValueKeystone Positive Change Investment Trust PLC (70HF.L)

Previous Close£100.30
Intrinsic Value
Upside potential
Previous Close
£100.30

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

Keystone Positive Change Investment Trust PLC operates in the asset management sector, focusing on generating long-term capital growth while promoting sustainability and inclusivity. The trust invests in public and private companies that demonstrate positive social or environmental impact, aligning with the growing demand for ESG (Environmental, Social, and Governance) investing. Its strategy targets firms driving meaningful change, positioning it as a niche player in the socially responsible investment space. The trust differentiates itself by combining financial returns with measurable societal benefits, appealing to investors seeking both profit and purpose. With increasing global emphasis on sustainability, Keystone is well-placed to capitalize on the expanding ESG market, though it faces competition from larger, diversified asset managers. Its focused approach allows for deeper engagement with portfolio companies, enhancing its value proposition in a crowded financial services landscape.

Revenue Profitability And Efficiency

Keystone reported revenue of £3.63 million, with net income of £2.7 million, reflecting a strong profitability margin. The absence of capital expenditures and total debt suggests efficient capital allocation and a lean operational structure. Operating cash flow of £9.01 million indicates robust liquidity, supported by £2.72 million in cash and equivalents, providing flexibility for future investments or shareholder returns.

Earnings Power And Capital Efficiency

The trust’s earnings power is underscored by its net income of £2.7 million, though diluted EPS data is unavailable. With no debt and significant cash reserves, Keystone maintains high capital efficiency, enabling reinvestment or dividend distributions. The focus on sustainable investments may enhance long-term earnings stability, though sector-specific risks remain.

Balance Sheet And Financial Health

Keystone’s balance sheet is robust, with £2.72 million in cash and no debt, reflecting strong financial health. The absence of leverage reduces risk, while the positive operating cash flow further solidifies its liquidity position. This conservative financial structure aligns with its long-term investment strategy and mitigates downside risks in volatile markets.

Growth Trends And Dividend Policy

The trust’s growth is tied to the expanding ESG investment trend, though specific historical growth metrics are unavailable. A dividend of 2.5p per share signals a commitment to shareholder returns, balancing income distribution with capital appreciation goals. Future growth will likely depend on the performance of its impact-focused portfolio and broader market adoption of sustainable investing.

Valuation And Market Expectations

With a market cap of £62 million and a low beta of 0.004, Keystone is perceived as a stable, low-volatility investment. The trust’s valuation reflects its niche focus on positive-change investments, though comparisons to broader asset managers are challenging. Market expectations likely hinge on sustained ESG demand and the trust’s ability to deliver competitive returns alongside impact.

Strategic Advantages And Outlook

Keystone’s strategic advantage lies in its specialized ESG focus, catering to a growing investor base prioritizing sustainability. The trust’s outlook is positive, supported by global ESG tailwinds, but its success will depend on portfolio performance and ability to scale. Challenges include competition from larger asset managers and the need to demonstrate consistent financial and impact returns.

Sources

Company description and financial data provided by user; additional context inferred from industry trends.

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