investorscraft@gmail.com

Intrinsic ValueInternational Public Partnerships Limited (INPP.L)

Previous Close£127.00
Intrinsic Value
Upside potential
Previous Close
£127.00

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

International Public Partnerships Limited (INPP) is a UK-listed investment trust specializing in long-term infrastructure assets, primarily within public-private partnerships (PPPs) and private finance initiatives (PFIs). The company focuses on essential public and social infrastructure, including schools, hospitals, transportation, and utilities, predominantly in the UK and select developed markets. Its revenue model is anchored in stable, inflation-linked cash flows derived from long-term contracts with government entities, ensuring predictable returns. INPP differentiates itself through a diversified portfolio of operational assets, minimizing construction risk while benefiting from regulated or availability-based revenue streams. The firm’s strategic emphasis on low-volatility, defensive sectors positions it as a resilient player in infrastructure investing, appealing to income-focused investors seeking inflation protection. With a disciplined approach to acquisitions and asset management, INPP maintains a competitive edge in securing high-quality, low-risk infrastructure opportunities.

Revenue Profitability And Efficiency

INPP reported revenue of £37.2 million, with net income of £0.5 million, reflecting the stable but modest profitability typical of infrastructure funds. The diluted EPS of 0.02p underscores the capital-intensive nature of the sector, though operating cash flow of £141.0 million highlights strong underlying cash generation. The absence of capital expenditures suggests a mature portfolio with limited reinvestment needs, supporting efficient cash deployment.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by long-dated, contracted cash flows, providing visibility and resilience. With no debt on its balance sheet, INPP maintains a conservative capital structure, enhancing financial flexibility. The high operating cash flow relative to net income indicates robust conversion efficiency, typical of infrastructure assets with low operational costs and predictable revenue streams.

Balance Sheet And Financial Health

INPP’s balance sheet is notably strong, with £76.5 million in cash and no debt, reflecting a low-risk financial profile. This positions the company well to pursue accretive acquisitions or weather economic downturns. The absence of leverage aligns with its focus on stable, long-term returns, reducing financial risk for investors.

Growth Trends And Dividend Policy

Growth is primarily driven by selective acquisitions and organic inflation-linked revenue escalators. The dividend payout of 8.37p per share underscores INPP’s commitment to income generation, supported by its cash flow stability. The dividend policy is a key attraction for investors, with the yield bolstered by the fund’s defensive asset base and predictable cash flows.

Valuation And Market Expectations

With a market cap of £2.1 billion and a beta of 0.30, INPP trades as a low-volatility infrastructure play. The valuation reflects investor appetite for defensive assets with inflation linkage, though modest earnings may limit upside. Market expectations likely center on sustained dividend reliability and incremental portfolio growth.

Strategic Advantages And Outlook

INPP’s strategic advantages lie in its focus on essential infrastructure, long-term contracts, and a debt-free balance sheet. The outlook remains stable, supported by government-backed revenue streams and inflation protection. Risks include regulatory changes or reduced PPP/PFI opportunities, but the fund’s disciplined approach mitigates these concerns.

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