investorscraft@gmail.com

Intrinsic ValueDP Aircraft I Limited (DPA.L)

Previous Close£0.14
Intrinsic Value
Upside potential
Previous Close
£0.14

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

DP Aircraft I Limited operates in the aircraft leasing sector, specializing in the acquisition, leasing, and eventual sale of commercial aircraft. The company generates revenue primarily through long-term lease agreements with airlines, providing a stable cash flow stream while managing asset depreciation and market demand cycles. As a lessor, DP Aircraft I mitigates operational risks associated with airline operations, positioning itself as a capital-efficient intermediary in the aviation value chain. The company’s focus on mid-life aircraft allows it to cater to regional and emerging market carriers seeking cost-effective fleet solutions without the capital intensity of new purchases. Its Guernsey-based structure offers tax efficiencies, enhancing returns for investors. Despite being a smaller player in a competitive industry dominated by giants like AerCap and Air Lease Corporation, DP Aircraft I leverages its niche strategy to maintain relevance, though scalability remains a challenge given its concentrated portfolio and limited access to low-cost financing compared to larger peers.

Revenue Profitability And Efficiency

In its latest fiscal year, DP Aircraft I reported revenue of $5.33 million, with net income reaching $4.53 million, reflecting strong profitability margins. The absence of capital expenditures suggests a mature asset base, while operating cash flow of $12.12 million underscores efficient lease monetization. However, the company’s modest revenue base highlights its small-scale operations relative to industry leaders.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0.0189 indicates modest earnings power, constrained by its limited fleet size and high debt load. With no dividend payouts, retained earnings are likely reinvested into debt servicing or fleet maintenance. The negative beta (-0.31) suggests low correlation with broader markets, though this may reflect illiquidity rather than defensive qualities.

Balance Sheet And Financial Health

DP Aircraft I’s balance sheet carries significant leverage, with total debt of $85.18 million dwarfing its $2.81 million in cash. The debt-to-equity ratio appears elevated, though common in aircraft leasing due to asset-backed financing. Liquidity risks are mitigated by predictable lease cash flows, but refinancing challenges could arise in rising rate environments.

Growth Trends And Dividend Policy

The company has not paid dividends, prioritizing debt management over shareholder returns. Growth prospects depend on fleet expansion or higher lease rates, both constrained by competitive pressures and capital availability. The lack of capex suggests a focus on optimizing existing assets rather than scaling operations.

Valuation And Market Expectations

At a market cap of $31.36 million, the company trades at a low revenue multiple, reflecting its niche status and leverage risks. The negative beta implies investor perception as a non-cyclical play, though its small size and illiquidity may distort this metric.

Strategic Advantages And Outlook

DP Aircraft I’s asset-light model and focus on mid-life aircraft provide insulation from new-technology obsolescence risks. However, its outlook is tempered by high leverage and limited diversification. Strategic success hinges on maintaining lease utilization and navigating aviation industry cyclicality, particularly in emerging markets where its lessees operate.

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