investorscraft@gmail.com

Intrinsic ValueInvesco AT1 Capital Bond ETF (AT1D.L)

Previous Close£1,424.40
Intrinsic Value
Upside potential
Previous Close
£1,424.40

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

The Invesco AT1 Capital Bond ETF (AT1D.L) is a specialized exchange-traded fund focused on Additional Tier 1 (AT1) capital bonds, a high-yield subordinated debt instrument issued primarily by financial institutions to meet regulatory capital requirements. The ETF provides investors with diversified exposure to this niche segment of the bond market, which is characterized by higher risk but also higher potential returns compared to traditional corporate or sovereign debt. AT1 bonds are unique due to their loss-absorption features, which can lead to write-downs or conversions to equity under stress scenarios, making them attractive to yield-seeking investors with a higher risk tolerance. The fund operates within the broader asset management industry, specifically targeting institutional and retail investors looking for income-generating alternatives in a low-yield environment. Invesco’s expertise in fixed-income ETFs positions AT1D.L as a competitive player in this specialized market, though it remains a relatively small segment compared to mainstream bond ETFs. The fund’s performance is closely tied to the health of the global banking sector and regulatory changes affecting AT1 instruments.

Revenue Profitability And Efficiency

The ETF reported revenue of £1.18 billion, with net income of £256.3 million, reflecting its ability to generate income from its bond holdings. The diluted EPS of 4.83 pence indicates modest profitability on a per-share basis. Operating cash flow stood at £820.5 million, suggesting strong liquidity from its underlying assets, while capital expenditures were minimal at -£19.3 million, consistent with the low-overhead nature of ETF operations.

Earnings Power And Capital Efficiency

The fund’s earnings power is driven by its yield-focused strategy, with a dividend per share of 91.49 pence, highlighting its income-generating capability. The ETF’s capital efficiency is supported by its passive management approach, which reduces operational costs and aligns with its objective of providing cost-effective exposure to AT1 bonds. However, the high total debt of £14.7 billion reflects the leveraged nature of its underlying holdings.

Balance Sheet And Financial Health

The ETF maintains a solid liquidity position with cash and equivalents of £3.13 billion, providing a buffer against market volatility. However, its total debt of £14.7 billion underscores the inherent risks associated with AT1 bonds, including potential write-downs. The fund’s financial health is closely tied to the stability of the banking sector and regulatory frameworks governing AT1 instruments.

Growth Trends And Dividend Policy

The fund’s growth is influenced by investor demand for high-yield fixed-income products, particularly in a low-interest-rate environment. Its dividend policy is attractive to income-focused investors, with a dividend per share of 91.49 pence. However, growth may be constrained by the niche nature of AT1 bonds and their sensitivity to banking sector stability.

Valuation And Market Expectations

With a market capitalization of £15.22 billion, the ETF is valued based on its yield and risk profile. The beta of 0.42 suggests lower volatility compared to the broader market, reflecting its bond-heavy composition. Market expectations are likely tempered by the specialized and higher-risk nature of AT1 bonds.

Strategic Advantages And Outlook

The ETF’s strategic advantage lies in its focused exposure to AT1 bonds, a segment with limited competition. Its outlook depends on regulatory developments in the banking sector and investor appetite for high-yield, higher-risk fixed-income products. Invesco’s reputation and operational efficiency provide a solid foundation, but the fund’s performance will remain sensitive to macroeconomic and sector-specific risks.

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