investorscraft@gmail.com

Intrinsic ValueJZ Capital 2021 6% CULS (JZCC.L)

Previous Close£10.25
Intrinsic Value
Upside potential
Previous Close
£10.25

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

JZ Capital 2021 6% CULS operates as a mortgage real estate investment trust (REIT) with a focus on mortgage-backed securities (MBS). The company primarily invests in high-quality Agency MBS, including residential (RMBS) and commercial (CMBS) securities, as well as CMBS interest-only (CMBS IO) instruments. Its strategy emphasizes capital preservation while delivering leveraged returns through dividends and capital appreciation. The firm differentiates itself by maintaining a disciplined approach to risk-adjusted returns, targeting long-term shareholder value. As a niche player in the REIT sector, it competes with larger diversified REITs but carves out a specialized position through its concentrated MBS portfolio. The company’s internally managed structure allows for cost efficiency and agility in capital allocation, though its reliance on leveraged fixed-income securities exposes it to interest rate and credit risks inherent in the MBS market.

Revenue Profitability And Efficiency

For the fiscal year ending February 2024, JZ Capital reported revenue of £2.99 million and net income of £1.61 million, translating to diluted EPS of £0.0294. Operating cash flow stood at £62.2 million, reflecting efficient cash generation from its MBS portfolio. The absence of capital expenditures suggests a lean operational model focused on financial asset management rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is derived from its leveraged MBS investments, with a net income margin of approximately 54%. However, its high total debt of £5.38 billion relative to its modest market cap (£860 million) indicates significant leverage, which amplifies returns but also heightens financial risk. The lack of dividend payouts suggests retained earnings are being reinvested to sustain portfolio growth.

Balance Sheet And Financial Health

JZ Capital’s balance sheet shows £13.37 million in cash and equivalents against £5.38 billion in total debt, underscoring a highly leveraged position. The debt-heavy structure is typical for mortgage REITs but requires careful monitoring of interest rate exposure and refinancing risks. The absence of dividends may reflect a conservative liquidity management approach amid volatile MBS market conditions.

Growth Trends And Dividend Policy

The company’s growth is tied to the performance of its MBS portfolio, with no recent dividend distributions. This suggests a focus on capital appreciation rather than income generation. Market conditions, including interest rate trends and credit spreads, will heavily influence future growth trajectories and potential shifts in dividend policy.

Valuation And Market Expectations

With a market cap of £860 million and a beta of 0, the stock appears uncorrelated to broader market movements, likely due to its niche focus. The modest EPS and high leverage ratio may deter risk-averse investors, but the specialized MBS strategy could appeal to those seeking fixed-income exposure within the REIT sector.

Strategic Advantages And Outlook

JZ Capital’s strategic advantage lies in its internally managed, high-quality MBS portfolio, which offers scalability and cost efficiency. However, its outlook is contingent on macroeconomic factors, particularly interest rate stability and credit market health. The company’s ability to navigate these risks while maintaining capital preservation will be critical to its long-term performance.

Sources

Company description, financial data from disclosed filings

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