investorscraft@gmail.com

Intrinsic ValueLiontrust Asset Management PLC (LIO.L)

Previous Close£236.00
Intrinsic Value
Upside potential
Previous Close
£236.00

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

Liontrust Asset Management PLC operates in the competitive asset management sector, specializing in active investment strategies across equities, fixed income, and multi-asset solutions. The firm generates revenue primarily through management fees, performance fees, and advisory services, catering to institutional and retail clients globally. Its diversified product suite includes bespoke funds tailored to varying risk appetites, reinforcing its reputation for thematic and sustainable investing. Liontrust differentiates itself through proprietary investment processes, such as its Economic Advantage and Sustainable Future strategies, which target long-term capital growth. Despite industry headwinds from passive investment trends, the firm maintains a niche presence by emphasizing active management expertise and ESG integration. Its UK-centric operations expose it to regional market fluctuations, but its global investment mandate provides diversification. Competitive pressures from larger asset managers and low-cost index funds necessitate continuous innovation in product offerings and client engagement.

Revenue Profitability And Efficiency

In FY 2024, Liontrust reported revenue of £197.9 million (GBp), reflecting its fee-based income streams, but posted a net loss of £3.5 million (GBp), driven by operational challenges and market volatility. The diluted EPS of -5.46p underscores profitability pressures, though operating cash flow of £28.2 million (GBp) indicates liquidity resilience. Capital expenditures were minimal at £0.1 million (GBp), suggesting disciplined cost management.

Earnings Power And Capital Efficiency

The negative net income highlights earnings volatility amid adverse market conditions, though the firm’s operating cash flow remains robust. Liontrust’s capital efficiency is tempered by its loss-making position, but its asset-light model and low capex requirements provide flexibility. The dividend payout of 72p per share signals confidence in cash generation despite short-term earnings weakness.

Balance Sheet And Financial Health

Liontrust maintains a solid liquidity position with £104.3 million (GBp) in cash and equivalents against modest total debt of £2.5 million (GBp), ensuring financial stability. The balance sheet is lean, with no significant leverage concerns, though the net loss warrants monitoring of recurring profitability to sustain dividend commitments and organic growth initiatives.

Growth Trends And Dividend Policy

Asset under management (AUM) trends are critical for growth, but FY 2024’s net income decline suggests AUM pressures. The 72p dividend per share, despite losses, reflects a commitment to shareholder returns, possibly supported by retained earnings. Long-term growth hinges on market recovery and the firm’s ability to attract inflows to its active strategies.

Valuation And Market Expectations

With a market cap of £231.5 million (GBp) and a beta of 1.28, Liontrust trades with higher volatility than the broader market. Investors likely price in a recovery in active management demand, but near-term valuation remains constrained by profitability challenges and sector-wide fee compression.

Strategic Advantages And Outlook

Liontrust’s thematic investment expertise and ESG focus position it well for regulatory tailwinds in sustainable finance. However, its outlook depends on reversing net outflows and improving cost efficiency. Strategic advantages include its strong brand in UK active management, but execution risks persist in a competitive, low-growth environment.

Sources

Company filings, London Stock Exchange disclosures

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