investorscraft@gmail.com

Intrinsic ValueKeystone Positive Change Investment Trust plc (KPC.L)

Previous Close£223.00
Intrinsic Value
Upside potential
Previous Close
£223.00

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

Keystone Positive Change Investment Trust plc is a UK-based closed-ended equity mutual fund managed by Baillie Gifford & Co Limited. The fund focuses on public equity markets in the UK, employing a top-down stock-picking strategy that prioritizes companies with strong balance sheets, sustainable dividends, and robust cash flows. Its diversified sector approach aims to capitalize on market conditions while benchmarking performance against the FTSE All-Share Index. The trust, originally established in 1954, targets long-term capital growth by investing in businesses that demonstrate resilience and growth potential. Its market position is reinforced by Baillie Gifford’s reputation for fundamental analysis and active management. The fund’s emphasis on positive change aligns with growing investor interest in sustainable and responsible investment strategies, differentiating it within the competitive asset management sector.

Revenue Profitability And Efficiency

The trust reported revenue of £3.63 million and net income of £2.7 million, reflecting efficient portfolio management and cost control. With an operating cash flow of £9.01 million and no capital expenditures, the fund demonstrates strong liquidity. Diluted EPS of 4.46 pence indicates steady earnings power, supported by a disciplined investment approach and low overheads.

Earnings Power And Capital Efficiency

Keystone’s earnings are driven by its equity portfolio, with no debt and £2.72 million in cash reserves, ensuring flexibility. The absence of leverage underscores a conservative capital structure, while the fund’s focus on dividend-paying stocks enhances income stability. Its capital efficiency is evident in the alignment of returns with the FTSE All-Share benchmark.

Balance Sheet And Financial Health

The trust maintains a robust financial position, with no debt and £2.72 million in cash equivalents. This conservative balance sheet supports dividend sustainability and mitigates downside risk. The fund’s asset-light structure and lack of leverage provide resilience against market volatility.

Growth Trends And Dividend Policy

Keystone’s growth is tied to UK equity performance, with a dividend yield supported by a 4.5 pence per share payout. The fund’s long-term strategy emphasizes capital appreciation, though its dividend policy remains a key attraction for income-focused investors. Historical performance suggests alignment with broader market trends.

Valuation And Market Expectations

With a market cap of £131.8 million and a beta of 1.157, the trust is moderately sensitive to market movements. Investors likely price it based on its dividend yield and Baillie Gifford’s management reputation. Valuation metrics should be assessed relative to peer closed-end funds and the FTSE All-Share Index.

Strategic Advantages And Outlook

The trust benefits from Baillie Gifford’s expertise and a focus on sustainable investments, positioning it well for ESG-driven demand. Its conservative leverage and income focus provide stability, though performance remains tied to UK equity markets. The outlook depends on macroeconomic conditions and the fund’s ability to identify high-conviction holdings.

Sources

Company filings, Bloomberg

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