investorscraft@gmail.com

Intrinsic ValueCrystal Amber Fund Limited (CRS.L)

Previous Close£124.50
Intrinsic Value
Upside potential
Previous Close
£124.50

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

Crystal Amber Fund Limited is a UK-focused activist investment fund specializing in mid-cap equities with market capitalizations between £100 million and £1 billion. The fund employs a value-oriented, activist strategy, targeting undervalued companies with strong cash generation, robust balance sheets, and potential for operational improvements through engagement with management. Its sector-agnostic approach allows for diversified exposure across industries, leveraging in-depth research and direct involvement to unlock shareholder value. The fund differentiates itself through its hands-on, high-conviction investment style, often taking significant stakes to influence corporate decision-making. Operating in the competitive asset management landscape, Crystal Amber Fund focuses on niche opportunities where its activist stance can drive outsized returns, positioning it as a specialized player in the UK mid-cap space. Its Guernsey domicile provides structural flexibility while adhering to UK market regulations.

Revenue Profitability And Efficiency

For the fiscal year ending June 2024, Crystal Amber Fund reported revenue of approximately 58.0 million GBp, with net income reaching 57.3 million GBp, reflecting strong profitability. The absence of detailed operating cash flow or capital expenditure data limits further efficiency analysis, but the fund's activist approach suggests a focus on capital-light strategies to enhance returns.

Earnings Power And Capital Efficiency

The fund's earnings power is driven by its ability to identify and realize value in mid-cap equities, as evidenced by its substantial net income relative to revenue. With no reported debt and a cash position of 2.3 million GBp, Crystal Amber maintains a lean balance sheet, allowing for agile capital deployment in targeted opportunities.

Balance Sheet And Financial Health

Crystal Amber Fund exhibits a conservative financial structure, with no reported debt and a modest cash reserve of 2.3 million GBp. This low-leverage profile aligns with its activist strategy, ensuring flexibility to engage with portfolio companies without liquidity constraints. The fund's financial health appears robust, supported by its profitable operations and unencumbered balance sheet.

Growth Trends And Dividend Policy

The fund's growth is tied to its success in unlocking value in its portfolio holdings, with no current dividend distribution indicated. Its activist approach suggests a focus on capital appreciation rather than income generation, aligning with its strategy to reinvest gains into high-potential opportunities.

Valuation And Market Expectations

With a market capitalization of approximately 86.3 million GBp and a beta near 1, Crystal Amber Fund's valuation reflects market-equivalent risk exposure. Investors likely price in the fund's ability to generate alpha through its activist strategy, though the lack of diluted EPS data limits precise valuation metrics.

Strategic Advantages And Outlook

Crystal Amber Fund's activist orientation and mid-cap focus provide a distinct edge in identifying undervalued opportunities. The outlook hinges on its capacity to sustain successful engagements with portfolio companies, though market volatility and regulatory shifts in the UK financial sector could pose challenges. Its niche strategy remains well-positioned for disciplined value investors.

Sources

Company description, financial data provided

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