investorscraft@gmail.com

Intrinsic ValueDowning Renewables & Infrastructure Trust PLC (DORE.L)

Previous Close£102.00
Intrinsic Value
Upside potential
Previous Close
£102.00

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

Downing Renewables & Infrastructure Trust PLC (DORE.L) is a UK-based investment trust specializing in renewable energy and infrastructure assets across the UK, Ireland, and Northern Europe. The company’s diversified portfolio includes wind, solar, hydro, and geothermal projects, positioning it as a key player in the transition to sustainable energy. By focusing on long-term, income-generating assets, DORE.L provides investors with exposure to the growing demand for clean energy while benefiting from stable cash flows. The trust’s strategic emphasis on operational efficiency and geographic diversification mitigates risks associated with single-market exposure. Its relatively recent inception in 2020 allows it to capitalize on modern renewable technologies and regulatory tailwinds. DORE.L operates in a competitive sector dominated by larger peers, but its niche focus on smaller-scale, high-yield assets differentiates its investment approach. The trust’s market position is further strengthened by its alignment with global decarbonization goals, making it an attractive option for ESG-conscious investors.

Revenue Profitability And Efficiency

In its latest fiscal year, Downing Renewables & Infrastructure Trust reported revenue of £5.1 million, with net income reaching £4.97 million, reflecting strong profitability. The absence of capital expenditures suggests a focus on operational efficiency and asset maintenance rather than expansion. Operating cash flow of £5.9 million underscores the trust’s ability to generate consistent liquidity from its renewable energy portfolio.

Earnings Power And Capital Efficiency

The trust’s diluted EPS of 2.71p indicates modest but stable earnings power, supported by its diversified renewable assets. With no reported debt and £778,000 in cash reserves, DORE.L maintains a conservative capital structure, prioritizing financial flexibility. The lack of leverage enhances its ability to weather market volatility while sustaining dividend payments.

Balance Sheet And Financial Health

DORE.L’s balance sheet is notably robust, with zero debt and £778,000 in cash equivalents, reflecting a low-risk financial profile. This conservative approach aligns with its income-focused strategy, ensuring resilience against interest rate fluctuations or economic downturns. The trust’s unencumbered assets provide additional stability for long-term investors.

Growth Trends And Dividend Policy

The trust’s dividend yield, with a payout of 5.8p per share, signals a commitment to income generation, appealing to yield-seeking investors. Given its relatively young operational history, growth trends are still emerging, but its focus on renewable energy aligns with secular demand for sustainable infrastructure. Future expansion may hinge on strategic acquisitions or organic asset development.

Valuation And Market Expectations

With a market capitalization of approximately £143.8 million, DORE.L trades at a valuation reflective of its niche focus and growth potential in renewables. The low beta of 0.19 suggests minimal correlation to broader market movements, appealing to investors seeking defensive exposure. Market expectations likely center on steady cash flows and incremental portfolio growth.

Strategic Advantages And Outlook

DORE.L’s strategic advantages lie in its diversified renewable asset base and alignment with global decarbonization trends. The trust’s outlook is bolstered by regulatory support for clean energy and increasing investor appetite for ESG-compliant assets. However, its performance will depend on operational execution and the ability to scale its portfolio efficiently in a competitive market.

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