investorscraft@gmail.com

Intrinsic ValueAquila Energy Efficiency Trust Plc (AEEE.L)

Previous Close£0.64
Intrinsic Value
Upside potential
Previous Close
£0.64

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

Aquila Energy Efficiency Trust Plc is a specialized investment trust targeting small to medium-sized energy efficiency projects across Europe's private and public sectors. The company operates within the financial services sector, focusing on sustainable infrastructure investments that generate long-term returns while supporting decarbonization goals. Its portfolio includes projects such as building retrofits, renewable energy installations, and energy management systems, catering to the growing demand for ESG-compliant investments. The firm differentiates itself by offering institutional and retail investors exposure to a niche yet rapidly expanding market segment, capitalizing on regulatory tailwinds and corporate sustainability commitments. With a concentrated European footprint, Aquila Energy Efficiency Trust leverages local expertise to identify high-impact projects, positioning itself as a facilitator of the energy transition while delivering stable cash flows.

Revenue Profitability And Efficiency

In FY 2023, the company reported revenue of €5.4 million and net income of €0.3 million, reflecting a net margin of approximately 5.6%. Operating cash flow stood at €2.5 million, indicating efficient cash generation relative to earnings. The absence of capital expenditures suggests a lean operational model focused on financial asset management rather than direct project development.

Earnings Power And Capital Efficiency

Diluted EPS of €0.003 underscores modest earnings power, though the dividend payout of €0.50 per share implies a reliance on capital reserves or financing activities. The zero-debt balance sheet enhances financial flexibility, while €29.1 million in cash equivalents provides liquidity for future investments or shareholder returns.

Balance Sheet And Financial Health

The balance sheet remains robust with no debt and substantial cash holdings, representing 55% of market capitalization. This conservative structure minimizes financial risk but may indicate underutilized capital for growth. Shareholders' equity is primarily composed of liquid assets, suggesting a defensive positioning.

Growth Trends And Dividend Policy

The €0.50 per share dividend signals an income-focused strategy, though it exceeds reported EPS, warranting scrutiny of sustainability. Growth prospects hinge on expanding the project pipeline amid rising European energy efficiency investments, with market cap of €52.9 million reflecting modest scale.

Valuation And Market Expectations

A negative beta of -0.064 implies low correlation to broader markets, potentially appealing to diversification-seeking investors. The valuation appears to factor in the trust's niche focus and yield profile, with further upside contingent on deployment of cash reserves into higher-yielding assets.

Strategic Advantages And Outlook

The trust's specialized focus and regulatory tailwinds in European energy efficiency provide a competitive edge. Execution risk in scaling the portfolio and maintaining dividend coverage are key monitorables. The outlook remains cautiously positive given structural demand for energy efficiency solutions.

Sources

Company filings, London Stock Exchange 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