investorscraft@gmail.com

Intrinsic ValueKelso Group Holdings Plc (KLSO.L)

Previous Close£3.10
Intrinsic Value
Upside potential
Previous Close
£3.10

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

Kelso Group Holdings Plc operates as an investment firm in the UK, focusing on strategic acquisitions and value creation within the financial services sector. Formerly known as Insight Business Support plc, the company rebranded in late 2022 to reflect its pivot toward investment activities. As a shell company, Kelso provides a flexible structure for future acquisitions, targeting undervalued or distressed assets with turnaround potential. Its market positioning is opportunistic, leveraging its financial expertise to identify niche opportunities in a competitive landscape. The firm’s revenue model hinges on capital appreciation and strategic exits, rather than recurring income streams, distinguishing it from traditional asset managers. With no long-term debt and a modest market cap, Kelso maintains agility in deploying capital, though its beta of 1.5 suggests higher volatility relative to the broader market.

Revenue Profitability And Efficiency

In FY 2023, Kelso reported revenue of 2.58M GBp and net income of 1.53M GBp, reflecting a robust net margin of approximately 60%. The absence of capital expenditures and debt underscores efficient capital allocation, while operating cash flow of 890,874 GBp indicates healthy liquidity generation. Diluted EPS of 0.0054 GBp aligns with its small-scale operations, though the lack of dividends suggests reinvestment focus.

Earnings Power And Capital Efficiency

Kelso’s earnings power is driven by its ability to generate high net margins, likely from selective investments or one-time gains. The zero-debt structure and negligible capex highlight capital efficiency, with cash reserves of 240,332 GBp providing flexibility. However, reliance on non-recurring income streams may introduce volatility, as evidenced by its elevated beta.

Balance Sheet And Financial Health

The balance sheet is lean, with no debt and cash holdings of 240,332 GBp, indicating strong liquidity. Shareholders’ equity is supported by retained earnings, given the absence of dividend payouts. The firm’s financial health appears stable, though its shell company status implies future performance will depend on acquisition success.

Growth Trends And Dividend Policy

Growth is contingent on strategic acquisitions, as organic expansion is limited by its shell structure. The lack of dividends suggests a focus on capital appreciation, with retained earnings likely earmarked for future investments. Market cap growth will hinge on execution of its investment thesis.

Valuation And Market Expectations

With a market cap of 10.67M GBp and a beta of 1.5, Kelso is priced as a high-risk, high-reward play. The absence of recurring revenue streams may deter conservative investors, but its clean balance sheet could appeal to those betting on acquisition-driven upside.

Strategic Advantages And Outlook

Kelso’s agility and debt-free structure are key advantages in targeting undervalued assets. However, its success depends on identifying and integrating acquisitions effectively. The outlook remains speculative, with performance tied to macroeconomic conditions and execution risks in the UK financial services sector.

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