investorscraft@gmail.com

Intrinsic ValueLowland Investment Company plc (LWI.L)

Previous Close£172.50
Intrinsic Value
Upside potential
Previous Close
£172.50

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

Lowland Investment Company plc is a UK-based closed-ended equity mutual fund managed by Henderson Investment Funds Limited, focusing on dividend-paying growth stocks across diversified sectors in the UK public equity markets. The fund adopts a long-term investment strategy, targeting companies of all market capitalizations, with a benchmark against the FTSE All-Share Index. Its diversified portfolio mitigates sector-specific risks while capitalizing on growth opportunities in the UK economy. The fund’s historical performance and seasoned management team position it as a reliable vehicle for investors seeking exposure to UK equities with an emphasis on income generation. Its market position is reinforced by a disciplined investment approach and a track record spanning over six decades, appealing to income-focused and growth-oriented investors alike.

Revenue Profitability And Efficiency

For the fiscal year ending September 2024, Lowland reported revenue of 62.38 million GBp and net income of 57.57 million GBp, reflecting strong profitability. The fund’s operating cash flow stood at 18.17 million GBp, with no capital expenditures, indicating efficient cash management. The absence of debt further underscores its financial prudence, supported by a cash reserve of 5.16 million GBp.

Earnings Power And Capital Efficiency

The fund’s diluted EPS of 0.21 GBp demonstrates its ability to generate earnings for shareholders. With no debt and a focus on dividend-paying stocks, Lowland emphasizes capital efficiency and sustainable returns. Its investment strategy aligns with long-term value creation, leveraging the UK equity market’s growth potential while maintaining a disciplined approach to risk management.

Balance Sheet And Financial Health

Lowland maintains a robust balance sheet, with no debt and cash equivalents of 5.16 million GBp. This strong liquidity position ensures flexibility in navigating market volatility and capitalizing on investment opportunities. The fund’s financial health is further reinforced by its consistent dividend payments and prudent capital allocation.

Growth Trends And Dividend Policy

The fund’s dividend per share of 7 GBp highlights its commitment to income distribution, appealing to yield-seeking investors. Its growth trajectory is tied to the performance of the UK equity market, with a focus on dividend-paying stocks. The fund’s long-term track record suggests resilience across market cycles, supported by a diversified portfolio.

Valuation And Market Expectations

With a market capitalization of approximately 322.06 million GBp and a beta of 1.57, Lowland exhibits higher volatility relative to the market. Investors likely expect continued income generation and capital appreciation, given its historical performance and focus on dividend-paying stocks. The fund’s valuation reflects its niche appeal to income-focused investors.

Strategic Advantages And Outlook

Lowland’s strategic advantages include its seasoned management team, diversified portfolio, and long-term investment horizon. The fund is well-positioned to capitalize on UK equity market opportunities, particularly in dividend-paying growth stocks. Its outlook remains positive, supported by a stable financial position and a commitment to shareholder returns.

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