investorscraft@gmail.com

Intrinsic ValueOctopus Renewables Infrastructure Trust plc (ORIT.L)

Previous Close£55.10
Intrinsic Value
Upside potential
Previous Close
£55.10

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

Octopus Renewables Infrastructure Trust plc (ORIT) is a closed-end investment company specializing in renewable energy assets across Europe and Australia. The company focuses on acquiring, constructing, and operating a diversified portfolio of renewable energy projects, including solar, wind, and battery storage, with an operational capacity of 290 MW as of December 2021. ORIT capitalizes on the global shift toward sustainable energy, targeting long-term, inflation-linked cash flows from its assets. Its market position is strengthened by its affiliation with Octopus Energy Group, a leader in renewable energy investment and innovation. The trust’s strategy emphasizes geographic and technological diversification to mitigate risks while benefiting from regulatory tailwinds supporting clean energy transition. ORIT’s portfolio is designed to deliver stable returns to shareholders through a combination of income generation and capital appreciation, positioning it as a key player in the renewable infrastructure sector.

Revenue Profitability And Efficiency

ORIT reported revenue of £13.34 million, with net income of £11.78 million, reflecting efficient cost management and stable cash flows from its renewable energy assets. The company’s operating cash flow of £42.86 million underscores its ability to generate liquidity from operations, supporting its dividend policy and reinvestment needs. With no capital expenditures recorded, ORIT maintains a lean operational structure focused on asset performance.

Earnings Power And Capital Efficiency

The trust’s diluted EPS of 2.09p demonstrates its earnings capability relative to its share count. ORIT’s capital efficiency is evident in its ability to generate operating cash flow without significant debt, as it reported zero total debt. This positions the company to fund growth organically or through strategic acquisitions while maintaining financial flexibility.

Balance Sheet And Financial Health

ORIT’s balance sheet is robust, with £11.85 million in cash and equivalents and no debt, indicating strong liquidity and low financial risk. The absence of leverage enhances the trust’s ability to navigate market volatility and capitalize on investment opportunities without the burden of interest obligations.

Growth Trends And Dividend Policy

ORIT’s growth is driven by the expansion of its renewable energy portfolio, aligned with global decarbonization trends. The company’s dividend per share of 6.06p reflects its commitment to delivering consistent income to shareholders, supported by predictable cash flows from operational assets. Future growth may involve scaling its asset base in high-potential renewable markets.

Valuation And Market Expectations

With a market capitalization of approximately £393 million and a beta of 0.222, ORIT is perceived as a lower-risk investment within the renewable sector. The trust’s valuation reflects investor confidence in its stable income profile and growth potential in the expanding renewable energy infrastructure market.

Strategic Advantages And Outlook

ORIT benefits from its strategic alignment with Octopus Energy Group, providing access to expertise and deal flow in renewable energy. The trust is well-positioned to capitalize on increasing demand for clean energy infrastructure, supported by regulatory incentives and technological advancements. Its focus on operational efficiency and disciplined capital allocation underpins a positive long-term outlook.

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