Harmony Energy Income Trust Valuation

Q: What is the Fair Price of HEITL when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

HEITL (£0.4) is trading below our estimate of [[fair value]] (£0.98)

Is HEITL undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of HEITL when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: HEITL (£0.4) is trading below our estimate of fair value (£0.98)

Significantly Below Fair Value: HEITL is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for HEITL?

Key metric: As HEITL is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for HEITL. This is calculated by dividing HEITL's market cap by their current earnings.
What is HEITL's PE Ratio?
PE Ratio	38.9x
Earnings	UK£3.14m
Market Cap	UK£121.97m

HEITL key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	15.7x
Enterprise Value/EBITDA	n/a
PEG Ratio	5.2x

Price to Earnings Ratio vs Peers

How does HEITL's PE Ratio compare to its peers?

The above table shows the PE ratio for HEITL vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	7.2x
REC Record	11.1x	2.92%	UK£105.8m
SIHL Symphony International Holdings	3x	n/a	US$170.4m
LIV Livermore Investments Group	6.2x	n/a	UK£91.4m
RIII Rights and Issues Investment Trust	8.4x	n/a	UK£99.7m
HEITL Harmony Energy Income Trust	38.9x	7.41%	UK£122.0m

Price-To-Earnings vs Peers: HEITL is expensive based on its Price-To-Earnings Ratio (38.9x) compared to the peer average (27.3x).

Price to Earnings Ratio vs Industry

How does HEITL's PE Ratio compare vs other companies in the GB Capital Markets Industry?

8 Companies	Price / Earnings	Estimated Growth	Market Cap
PNIX Phoenix Digital Assets	1x	n/a	US$30.33m
IX. i(x) Net Zero	0.1x	n/a	US$8.94m
JIM Jarvis Securities	2.3x	n/a	US$9.28m
BAF British & American Investment Trust	2.2x	n/a	US$5.02m

8 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: HEITL is expensive based on its Price-To-Earnings Ratio (38.9x) compared to the UK Capital Markets industry average (15.7x).

Price to Earnings Ratio vs Fair Ratio

What is HEITL's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

HEITL PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	38.9x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate HEITL's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/06/24 14:26
End of Day Share Price	2024/03/27 00:00
Earnings	2023/10/31
Annual Earnings	2023/10/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Harmony Energy Income Trust Plc is covered by 4 analysts. 1 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Conor Finn	Barclays
James Carmichael	Berenberg
Alexandro da Silva O'Hanlon	Panmure Liberum