investorscraft@gmail.com

Intrinsic ValueCity of London Investment Group PLC (CLIG.L)

Previous Close£390.00
Intrinsic Value
Upside potential
Previous Close
£390.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

City of London Investment Group PLC is a specialized asset management firm focused on emerging and frontier market equities, leveraging a disciplined investment approach to deliver client-centric portfolios. The firm operates in the highly competitive financial services sector, distinguishing itself through a combination of macroeconomic analysis, qualitative research, and top-down company evaluations. Its portfolios are benchmarked against prominent indices like the MSCI Emerging Markets Index and S&P EM Frontier Super Comp., ensuring alignment with global market trends. With a presence in key financial hubs such as London, Dubai, and Singapore, the firm maintains a diversified geographic footprint, enhancing its ability to capture growth opportunities in volatile markets. City of London Investment Group’s niche focus on small-cap emerging market equities positions it as a targeted player in the asset management industry, appealing to investors seeking specialized exposure. The firm’s long-standing reputation, established in 1991, underscores its resilience and adaptability in navigating complex market environments.

Revenue Profitability And Efficiency

In the fiscal year ending June 2024, City of London Investment Group reported revenue of £54.9 million, with net income of £10.7 million, reflecting a net margin of approximately 19.6%. The firm’s diluted EPS stood at 21.33p, indicating stable earnings generation. Operating cash flow was robust at £17.1 million, supported by efficient capital management, while capital expenditures were minimal at -£0.4 million, highlighting a lean operational structure.

Earnings Power And Capital Efficiency

The firm demonstrates consistent earnings power, with a focus on high-margin asset management services. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to revenue, underscoring effective cost management. The minimal capital expenditures further reinforce its asset-light business model, allowing for greater flexibility in resource allocation.

Balance Sheet And Financial Health

City of London Investment Group maintains a solid balance sheet, with cash and equivalents of £33.7 million providing liquidity. Total debt is modest at £5.7 million, indicating a conservative leverage profile. The firm’s financial health is further supported by its ability to generate positive cash flows, ensuring stability in uncertain market conditions.

Growth Trends And Dividend Policy

The firm has demonstrated a commitment to shareholder returns, with a dividend per share of 33p. While growth trends in emerging markets can be volatile, the firm’s specialized focus and long-term track record suggest resilience. Dividend sustainability appears strong, backed by consistent earnings and cash flow generation.

Valuation And Market Expectations

With a market capitalization of approximately £181.9 million and a beta of 0.294, the firm is perceived as relatively low-risk within the asset management sector. The valuation reflects its niche positioning and steady performance, though investor expectations may hinge on emerging market dynamics and the firm’s ability to sustain margins.

Strategic Advantages And Outlook

City of London Investment Group’s strategic advantages lie in its specialized expertise and geographic diversification. The outlook remains cautiously optimistic, contingent on emerging market performance and the firm’s ability to maintain its disciplined investment approach. Its long-term stability and focus on high-growth regions position it well for sustained relevance in the asset management landscape.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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