investorscraft@gmail.com

Intrinsic Valuei(x) Net Zero Plc (IX.L)

Previous Close£8.00
Intrinsic Value
Upside potential
Previous Close
£8.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

i(x) Net Zero Plc is a specialized investment company focused on the energy transition and sustainability within the built environment. Operating as both an investment firm and a broker/dealer, the company provides placement agent and advisory services, targeting opportunities that align with global decarbonization trends. Its dual role allows it to capitalize on growing demand for sustainable infrastructure investments while offering tailored financial solutions to clients. Positioned in the asset management sector, i(x) Net Zero leverages its expertise in sustainability to differentiate itself in a competitive financial services landscape. The company’s niche focus on the built environment—a critical sector for emissions reduction—strengthens its relevance as governments and corporations prioritize net-zero commitments. Based in Jersey, it operates with a global outlook, though its market presence remains concentrated in regions with strong regulatory and investor interest in green finance. The firm’s ability to bridge capital allocation with sustainability goals positions it as a potential leader in the evolving ESG investment space.

Revenue Profitability And Efficiency

In FY 2023, i(x) Net Zero reported revenue of 3.77 million GBp, though its operating cash flow was negative at -4.84 million GBp, reflecting potential reinvestment or operational costs. Notably, net income reached 62.56 million GBp, suggesting significant non-operating gains or fair-value adjustments in its investment portfolio. The absence of capital expenditures indicates a lean operational model focused on financial services rather than asset-heavy investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.79 GBp underscores its earnings capacity relative to its 79.06 million outstanding shares. With no dividend payouts, i(x) Net Zero appears to prioritize capital retention, possibly to fund future investments or advisory operations. Its high beta of 2.019 signals strong sensitivity to market movements, typical of growth-focused financial firms.

Balance Sheet And Financial Health

i(x) Net Zero holds 1.57 million GBp in cash and equivalents against 3.78 million GBp in total debt, indicating moderate liquidity. The debt level is manageable relative to its market cap of 7.38 million GBp, though negative operating cash flow warrants monitoring. The balance sheet reflects an investment-driven strategy with reliance on portfolio performance.

Growth Trends And Dividend Policy

The company’s growth trajectory is tied to the expansion of sustainable finance, but its lack of dividends suggests reinvestment in strategic opportunities. Its focus on energy transition aligns with long-term sector tailwinds, though short-term cash flow challenges may persist. Shareholder returns are likely contingent on capital appreciation rather than income.

Valuation And Market Expectations

With a market cap of 7.38 million GBp, i(x) Net Zero trades as a small-cap player in ESG investing. Its valuation likely incorporates expectations for future growth in sustainable infrastructure financing, though its negative operating cash flow may temper investor enthusiasm. The high beta implies volatility, appealing to risk-tolerant investors betting on the energy transition.

Strategic Advantages And Outlook

i(x) Net Zero’s specialization in sustainability and the built environment provides a competitive edge in a rapidly evolving market. Its advisory capabilities complement its investment focus, creating synergies. However, execution risks and cash flow sustainability remain key challenges. The company’s success hinges on its ability to scale its platform amid increasing competition in green finance.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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