investorscraft@gmail.com

Intrinsic ValueUIL Limited (UTL.L)

Previous Close£160.00
Intrinsic Value
Upside potential
Previous Close
£160.00

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

UIL Limited is a Bermuda-domiciled closed-ended equity mutual fund specializing in global infrastructure and utility investments. Managed by ICM Limited, the fund targets value stocks in essential service sectors such as water, electricity, gas, telecommunications, and transportation, leveraging monopolistic or high-barrier characteristics. Its investment strategy emphasizes fundamental analysis, prioritizing strong balance sheets, sustainable dividends, and robust cash flows. UIL benchmarks against indices like the FTSE Utilities and FTSE All-Share, reflecting its sector focus. The fund’s niche positioning in defensive, regulated industries provides resilience against economic cycles, appealing to income-focused investors. With a concentrated portfolio in infrastructure-linked equities, UIL capitalizes on long-term demand for essential services, though its performance remains sensitive to regulatory changes and interest rate fluctuations. The fund’s historical rebranding from Utilico Investments Limited underscores its evolution within the utilities and infrastructure investment space.

Revenue Profitability And Efficiency

UIL reported negative revenue and net income of -£16.02 million and -£25.02 million, respectively, for the period, with diluted EPS at -30p. Operating cash flow was positive at £7.68 million, suggesting underlying portfolio liquidity despite headline losses. The absence of capital expenditures aligns with its equity-focused strategy, though leverage remains a concern with £102.65 million in total debt.

Earnings Power And Capital Efficiency

The fund’s earnings power is constrained by recent losses, but its focus on dividend-paying utilities may support recovery. Capital efficiency metrics are obscured by negative net income, though its cash flow generation indicates operational resilience. The dividend payout of 8p per share signals commitment to income distribution despite profitability challenges.

Balance Sheet And Financial Health

UIL’s balance sheet shows £1.49 million in cash against £102.65 million in debt, highlighting leverage risks. The debt load may pressure liquidity if asset valuations decline, though the fund’s infrastructure holdings could provide collateral stability. Financial health hinges on portfolio performance and dividend sustainability.

Growth Trends And Dividend Policy

Growth trends are muted given recent losses, but the 8p dividend suggests income prioritization. The fund’s utility focus offers defensive growth, albeit at a slower pace than broader markets. Dividend sustainability depends on cash flow stability and debt management.

Valuation And Market Expectations

With a market cap of £102.15 million and a beta of 0.67, UIL trades as a low-volatility, income-oriented fund. Negative earnings skew traditional valuation metrics, but its sector exposure may attract investors seeking inflation-resistant assets. Market expectations likely center on dividend continuity and regulatory tailwinds.

Strategic Advantages And Outlook

UIL’s strategic edge lies in its niche utility and infrastructure portfolio, offering inflation hedging and regulatory predictability. However, high leverage and sector concentration pose risks. The outlook depends on interest rate trends and the fund’s ability to stabilize profitability while maintaining dividends.

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