investorscraft@gmail.com

Intrinsic ValueGreencoat UK Wind PLC (UKW.L)

Previous Close£98.10
Intrinsic Value
Upside potential
Previous Close
£98.10

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

Greencoat UK Wind PLC is a UK-focused renewable infrastructure investment trust specializing in wind energy assets. The company acquires and manages operational onshore and offshore wind farms with capacities exceeding 10 megawatts, targeting a diversified portfolio to ensure stable, inflation-linked cash flows. Its investment strategy includes minority or majority stakes, often partnering with utility companies for offshore projects, where it commits up to 40% of Gross Asset Value at acquisition. The fund maintains a disciplined leverage policy, capping total debt at 40% of Gross Asset Value, with a long-term target of 20-30%. As a leader in UK renewable infrastructure, Greencoat benefits from supportive regulatory frameworks and growing demand for clean energy. Its focus on operational assets minimizes development risks while providing predictable returns, making it an attractive vehicle for institutional and retail investors seeking exposure to the energy transition. The trust’s market position is strengthened by its scale, sector expertise, and alignment with national decarbonization goals.

Revenue Profitability And Efficiency

Greencoat UK Wind reported negative revenue and net income for the period, reflecting mark-to-market adjustments and non-cash accounting impacts rather than operational underperformance. The trust generated robust operating cash flow of £391 million, underscoring the underlying strength of its wind farm portfolio. Dividend payments remained stable at 10.09p per share, supported by predictable cash flows from long-term power purchase agreements.

Earnings Power And Capital Efficiency

Despite negative diluted EPS of -0.024p, the trust’s earnings power is better reflected in its operating cash flow, which funds dividends and reinvestment. The absence of capital expenditures suggests a mature asset base with limited growth capex requirements. Greencoat’s capital efficiency is evident in its ability to maintain dividends while managing leverage within conservative thresholds.

Balance Sheet And Financial Health

The balance sheet shows minimal cash reserves (£188,000) and no reported debt, though the fund typically targets 20-30% leverage over the long term. This conservative positioning provides flexibility for accretive acquisitions. The trust’s financial health is underpinned by inflation-linked revenues and a low-risk asset profile, reducing refinancing risks.

Growth Trends And Dividend Policy

Greencoat’s growth is driven by selective acquisitions of operational wind farms, leveraging its access to capital and sector expertise. The dividend policy is a key attraction, with a current yield supported by predictable cash flows. Future growth will depend on the availability of suitable assets and the UK’s renewable energy expansion pace.

Valuation And Market Expectations

With a market cap of £2.52 billion and a beta of 0.32, the trust is valued as a low-volatility, income-focused renewable play. The market likely prices in stable dividends and moderate growth, aligning with the fund’s conservative leverage and operational focus.

Strategic Advantages And Outlook

Greencoat’s strategic advantages include its first-mover status in UK wind investments, regulatory tailwinds, and a scalable portfolio. The outlook remains positive, supported by energy security priorities and decarbonization commitments, though returns may be tempered by competitive asset pricing and interest rate sensitivity.

Sources

Company disclosures, 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