investorscraft@gmail.com

Intrinsic ValueESGL Holdings Limited (ESGL)

Previous Close$3.40
Intrinsic Value
Upside potential
Previous Close
$3.40

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 ESG Revenue ETF (ESGL) is an exchange-traded fund designed to provide investors with exposure to companies generating significant revenue from environmentally and socially responsible activities. The fund focuses on firms that derive at least 50% of their revenue from sustainable sources, aligning with ESG (Environmental, Social, and Governance) criteria. This positions ESGL as a niche player in the growing ESG investment space, catering to investors seeking both financial returns and positive societal impact. The ETF operates within the broader financial services sector, specifically targeting the sustainable investing segment, which has seen rapid expansion due to increasing regulatory and consumer demand for responsible investment options. By leveraging a revenue-based screening approach, ESGL differentiates itself from other ESG funds that may rely on broader ESG ratings or exclusionary screens. The fund's strategy appeals to investors looking for a more transparent and measurable approach to ESG investing, though its performance is inherently tied to the revenue streams of its underlying holdings.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, ESGL reported revenue of approximately $6.1 million, reflecting its operational scale as an ETF. However, the fund posted a net loss of $633,257, translating to a diluted EPS of -$0.098. Operating cash flow was negative at $3.1 million, while capital expenditures were modest at $304,755, indicating limited reinvestment needs typical of an ETF structure.

Earnings Power And Capital Efficiency

The fund's negative earnings and operating cash flow highlight the challenges of maintaining profitability in a competitive ETF market, particularly for niche strategies like ESG revenue-focused investing. The capital efficiency metrics suggest that ESGL's operational costs and management fees may be weighing on its ability to generate positive earnings, a common issue for smaller or specialized ETFs.

Balance Sheet And Financial Health

ESGL's balance sheet shows cash and equivalents of $634,882 against total debt of $6.47 million, indicating a leveraged position. The debt level relative to cash reserves raises questions about the fund's financial flexibility, though ETF structures typically have different financial dynamics compared to operating companies.

Growth Trends And Dividend Policy

With no dividend payments and negative earnings, ESGL does not currently offer income generation to investors. Growth prospects would depend on increasing assets under management and broader adoption of its ESG revenue investment strategy in a competitive ETF marketplace.

Valuation And Market Expectations

As an ETF, ESGL's valuation is primarily driven by the performance of its underlying holdings rather than traditional corporate valuation metrics. Market expectations would center on the fund's ability to attract investor capital and deliver competitive returns within the ESG investment universe.

Strategic Advantages And Outlook

ESGL's strategic advantage lies in its focused ESG revenue approach, which may appeal to investors seeking measurable sustainability impact. However, the fund faces significant competition in the crowded ESG ETF space. Its outlook depends on continued growth in sustainable investing and the fund's ability to differentiate itself through performance and investor education.

Sources

SEC filings, company reports

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