investorscraft@gmail.com

Intrinsic ValueMenhaden Resource Efficiency PLC (MHN.L)

Previous Close£153.00
Intrinsic Value
Upside potential
Previous Close
£153.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Menhaden Resource Efficiency PLC is a UK-based equity mutual fund managed by Frostrow Capital LLP, focusing on public equity investments across diversified sectors. The fund targets companies demonstrating strong resource efficiency, aligning with sustainability trends while seeking to outperform the MSCI World Index. Its strategy emphasizes long-term capital growth through selective stock picks, leveraging Frostrow Capital’s expertise in thematic investing. Operating in the competitive asset management sector, Menhaden differentiates itself by integrating environmental and operational efficiency metrics into its investment framework, appealing to ESG-conscious investors. The fund’s niche positioning allows it to capitalize on growing demand for sustainable investment vehicles, though its performance remains tied to broader equity market conditions and sector-specific risks.

Revenue Profitability And Efficiency

In FY 2023, Menhaden reported revenue of £248.3 million (GBp) and net income of £240.9 million (GBp), reflecting a high net margin of approximately 97%. The fund’s diluted EPS stood at 0.3 GBp, while operating cash flow was negative (£4.89 million GBp), likely due to timing differences in investment activities. Capital expenditures were negligible, consistent with its asset-light model.

Earnings Power And Capital Efficiency

The fund’s earnings power is driven by its equity portfolio performance, with net income closely tracking revenue. Absence of debt and £14.9 million (GBp) in cash reserves underscore capital efficiency, though the negative operating cash flow suggests short-term liquidity pressures. The fund’s beta of 0.24 indicates lower volatility relative to the broader market, aligning with its resource-efficient focus.

Balance Sheet And Financial Health

Menhaden maintains a robust balance sheet with no debt and £14.9 million (GBp) in cash and equivalents, providing flexibility for future investments. Shareholders’ equity is supported by its £120.6 million (GBp) market cap, though the fund’s small scale may limit diversification opportunities compared to larger peers.

Growth Trends And Dividend Policy

The fund’s growth is tied to market performance and its ability to identify resource-efficient companies. A dividend of 0.9 GBp per share signals a commitment to shareholder returns, though sustainability depends on portfolio yields. Its long-term track record since inception in 2015 will be critical for assessing consistency.

Valuation And Market Expectations

Trading at a market cap of £120.6 million (GBp), Menhaden’s valuation reflects its niche strategy and modest scale. The low beta suggests investor perception of stability, but its reliance on equity markets introduces inherent cyclical risks. ESG tailwinds may support future inflows.

Strategic Advantages And Outlook

Menhaden’s ESG-aligned focus and Frostrow Capital’s stewardship are key advantages, though competition in sustainable investing is intensifying. Performance will hinge on sector selection and macro conditions. A disciplined approach to resource efficiency could differentiate it in volatile markets.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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