investorscraft@gmail.com

Intrinsic ValueICG-Longbow Senior Secured UK Property Debt Investments Ltd (LBOW.L)

Previous Close£14.15
Intrinsic Value
Upside potential
Previous Close
£14.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ICG-Longbow Senior Secured UK Property Debt Investments Ltd operates as a specialized investment fund focused on the UK commercial real estate debt market. The company primarily engages in mezzanine debt and whole loan investments, providing flexible financing solutions to property developers and investors. Its niche focus on senior secured debt positions it as a key player in bridging funding gaps within the UK's commercial real estate sector, which is characterized by high capital requirements and cyclical demand. The fund’s strategy emphasizes risk-adjusted returns by targeting secured loans with conservative loan-to-value ratios, mitigating exposure to market volatility. By concentrating solely on the UK market, ICG-Longbow leverages deep regional expertise and relationships, though this also introduces geographic concentration risk. The fund’s domicile in the Channel Islands may offer tax efficiencies, but its performance remains tightly linked to the health of the UK property market and broader economic conditions.

Revenue Profitability And Efficiency

In the reported period, ICG-Longbow generated revenue of £2.96 million, reflecting its income from debt investments. However, the fund reported a net loss of £3.30 million, with diluted EPS at -£0.0272, indicating challenges in profitability. Operating cash flow stood at £254,372, suggesting some liquidity generation despite the net loss. The absence of capital expenditures aligns with its asset-light business model.

Earnings Power And Capital Efficiency

The fund’s earnings power appears constrained, as evidenced by its negative net income and EPS. Its focus on secured debt investments aims to preserve capital, but the current loss highlights pressure from market conditions or underperforming assets. The lack of debt on its balance sheet suggests a conservative financial structure, though this does not preclude credit risk within its investment portfolio.

Balance Sheet And Financial Health

ICG-Longbow maintains a solid liquidity position with £3.20 million in cash and equivalents, providing a buffer against market downturns. The absence of total debt underscores a low-leverage strategy, reducing financial risk. However, the fund’s market cap of £27.29 million reflects investor caution, possibly due to its recent losses or sector-specific headwinds.

Growth Trends And Dividend Policy

The fund’s growth prospects are tied to the UK commercial real estate market, which faces uncertainty amid economic fluctuations. With no dividend payments and a focus on reinvestment, ICG-Longbow prioritizes capital preservation over shareholder distributions. Its ability to rebound will depend on asset performance and the broader property debt market’s recovery.

Valuation And Market Expectations

Trading with a beta of 0.62, the fund exhibits lower volatility than the broader market, aligning with its secured debt focus. The negative earnings and lack of dividends likely weigh on valuation, with investors pricing in risks associated with the UK property sector. Market expectations appear muted, reflecting cautious sentiment toward niche real estate debt strategies.

Strategic Advantages And Outlook

ICG-Longbow’s strategic advantage lies in its specialized focus and conservative underwriting, but its outlook remains contingent on UK property market stability. The fund’s ability to navigate interest rate environments and credit cycles will be critical. While its secured debt approach mitigates downside risk, broader economic challenges could prolong profitability pressures.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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