investorscraft@gmail.com

Intrinsic ValueSustainable Power & Infrastructure Split Corp. (PWI.TO)

Previous Close$11.92
Intrinsic Value
Upside potential
Previous Close
$11.92

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

Sustainable Power & Infrastructure Split Corp. (PWI.TO) is a closed-end investment fund managed by Brompton Funds Limited, focusing on dividend-paying securities within the power and infrastructure sectors. The fund employs a hybrid approach, combining fundamental and quantitative analysis to identify high-yield opportunities in utilities, renewable energy, and essential infrastructure assets. Its strategy targets stable cash flows from regulated or long-term contracted revenue streams, appealing to income-focused investors. Operating in Canada, PWI.TO capitalizes on the growing demand for sustainable infrastructure investments amid global decarbonization trends. The fund differentiates itself by offering exposure to a niche segment of the market, balancing defensive characteristics with growth potential in renewable energy transition. Its market position is reinforced by Brompton’s expertise in structured products and income solutions, though its relatively recent inception (2021) means it has yet to establish a long-term track record compared to more mature peers.

Revenue Profitability And Efficiency

The fund reported modest revenue of CAD 1.5 million in FY 2023, but its net income of CAD 5.2 million and diluted EPS of CAD 0.9 reflect strong profitability driven by dividend income and capital gains. Operating cash flow of CAD 5.5 million underscores efficient cash generation, with no capital expenditures, indicating a lean operational model focused on portfolio management rather than asset development.

Earnings Power And Capital Efficiency

PWI.TO demonstrates robust earnings power, with net income significantly outstripping revenue due to its investment-focused model. The absence of debt and a dividend payout ratio near 100% (CAD 0.93 per share) highlights reliance on portfolio performance to sustain distributions. The fund’s capital efficiency is evident in its ability to generate cash flow without leverage, though this limits scalability.

Balance Sheet And Financial Health

The fund maintains a conservative balance sheet with CAD 339,362 in cash and no debt, reducing financial risk. Its small market cap (CAD 29.7 million) and high beta (1.40) suggest volatility, but the lack of leverage provides stability. The structure as a split corp. may introduce complexity, but the clean liability profile supports resilience in market downturns.

Growth Trends And Dividend Policy

PWI.TO’s growth is tied to its underlying portfolio, which benefits from secular trends in infrastructure modernization and renewable energy. The dividend yield appears sustainable given current earnings, but reliance on market conditions for capital gains introduces variability. The fund’s short history limits visibility into long-term dividend consistency.

Valuation And Market Expectations

The fund trades at a premium to its net asset value, reflecting investor appetite for yield in a low-rate environment. Its beta indicates higher volatility than the broader market, pricing in sector-specific risks. Market expectations likely hinge on continued dividend stability and Brompton’s ability to selectively allocate capital.

Strategic Advantages And Outlook

PWI.TO’s strategic edge lies in its focused mandate and Brompton’s stewardship, but its niche exposure and small scale may limit upside. The outlook depends on infrastructure spending trends and renewable energy adoption, with potential headwinds from interest rate sensitivity. Neutral near-term prospects balance yield appeal against execution risks in a competitive fund landscape.

Sources

Company disclosures, TSX filings, Brompton Funds Limited materials

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