investorscraft@gmail.com

Intrinsic ValueJupiter Green Investment Trust PLC (JGC.L)

Previous Close£245.00
Intrinsic Value
Upside potential
Previous Close
£245.00

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

Jupiter Green Investment Trust PLC is a UK-based closed-ended equity mutual fund specializing in global environmental solutions. The fund targets small-cap and mid-cap companies operating in clean energy, water and waste management, sustainable living, and green transport, leveraging a bottom-up stock-picking strategy. By focusing on firms driving ecological innovation, it positions itself as a niche player in the sustainable investment space, appealing to ESG-conscious investors. Its benchmark indices, the FTSE Global Small Cap ex US and Russell 2500 Growth, reflect its growth-oriented approach within the green economy. The trust’s concentrated sector focus differentiates it from broader ESG funds, offering targeted exposure to emerging environmental technologies and services. Managed by Jupiter Asset Management, it benefits from the firm’s expertise in sustainable investing, though its small-cap emphasis introduces higher volatility relative to diversified peers.

Revenue Profitability And Efficiency

In FY 2024, the trust reported revenue of 887,000 GBp but a net loss of 237,000 GBp, reflecting challenges in its concentrated portfolio. Diluted EPS stood at -0.0118 GBp, while operating cash flow was negative at 358,000 GBp, indicating capital outflows. The absence of capital expenditures suggests a pure equity investment strategy, with efficiency metrics constrained by market volatility in green sectors.

Earnings Power And Capital Efficiency

The trust’s negative earnings and cash flow underscore the cyclical pressures on small-cap environmental stocks. Its capital efficiency is tied to the performance of niche holdings, with no dividend payouts (0 GBp per share) reinforcing a reinvestment focus. The Russell 2500 Growth benchmark implies an emphasis on capital appreciation, though recent results highlight execution risks in this high-conviction strategy.

Balance Sheet And Financial Health

Jupiter Green holds 3,670,000 GBp in cash against 3,000,000 GBp of total debt, suggesting moderate liquidity. The debt level is manageable relative to its 46.5M GBp market cap, but the negative income and cash flow warrant monitoring. The closed-end structure provides stability, though reliance on equity raises refinancing risks if asset values decline further.

Growth Trends And Dividend Policy

The trust’s growth is contingent on the adoption of environmental solutions, a long-term trend but subject to policy and funding shifts. Its zero-dividend policy aligns with its focus on reinvesting gains, targeting compounding returns. Shareholder returns depend entirely on NAV growth, which has been pressured by recent underperformance in green small-caps.

Valuation And Market Expectations

With a market cap of 46.5M GBp and a beta of 0.92, the trust trades with lower volatility than the broader market, possibly due to its niche focus. Investors likely price in a recovery in green equities, though the FY 2024 loss may temper near-term optimism. Valuation hinges on sector tailwinds and Jupiter’s stock selection.

Strategic Advantages And Outlook

The trust’s specialized mandate offers unique exposure to underserved green small-caps, a potential differentiator as ESG investing matures. However, its concentrated portfolio and recent losses highlight execution risks. Success depends on sector tailwinds, manager skill, and investor patience with volatility. A rebound in clean-tech sentiment could drive outperformance, but macro uncertainty remains a headwind.

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