investorscraft@gmail.com

Intrinsic ValueAlbion Enterprise VCT PLC (AAEV.L)

Previous Close£107.50
Intrinsic Value
Upside potential
Previous Close
£107.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Albion Enterprise VCT PLC is a UK-based venture capital trust (VCT) specializing in early and later-stage investments, primarily targeting smaller unquoted technology companies in software, pharmaceutical services, and leisure sectors. The firm operates under strict investment criteria, avoiding property, financial services, and agriculture while focusing on equity and secured loans with maturities exceeding five years. Its portfolio companies are capped at £15 million in gross assets pre-investment, ensuring a disciplined approach to risk capital allocation. Albion Enterprise VCT distinguishes itself by leveraging state-aided risk capital provisions, enabling targeted support for high-potential UK SMEs. The trust’s sector focus aligns with growth trends in digital transformation and healthcare innovation, positioning it as a niche player in the venture capital ecosystem. Its secured loan strategy provides downside protection while equity participation allows upside capture, balancing risk and return for shareholders.

Revenue Profitability And Efficiency

Albion Enterprise VCT reported revenue of 6.58 million GBp and net income of 3.33 million GBp for FY 2024, reflecting a steady income stream from its diversified portfolio. The diluted EPS of 0.033 GBp indicates modest earnings per share, while negative operating cash flow (-1.37 million GBp) suggests reinvestment activities or timing disparities in cash distributions. Capital expenditures were negligible, typical for a VCT model reliant on financial assets.

Earnings Power And Capital Efficiency

The trust’s earnings derive primarily from portfolio dividends, loan interest, and capital gains, with a net income margin of approximately 50.6% for FY 2024. Zero debt and 36.31 million GBp in cash equivalents underscore efficient capital preservation, though the negative operating cash flow warrants monitoring for liquidity sustainability amid ongoing investments.

Balance Sheet And Financial Health

Albion maintains a robust balance sheet with 36.31 million GBp in cash and no debt, highlighting low financial leverage. The absence of debt and substantial liquidity reserves position the trust to weather market volatility while funding new investments. Shareholders’ equity is bolstered by a market cap of 262.43 million GBp, reflecting investor confidence in its venture strategy.

Growth Trends And Dividend Policy

The trust’s dividend payout of 19.92 GBp per share signals a commitment to shareholder returns, typical of VCTs targeting tax-efficient income. Growth is driven by selective additions to its technology and leisure portfolio, though reliance on unquoted SMEs introduces illiquidity risks. The £15 million investment cap may limit exposure to high-growth outliers but ensures diversification.

Valuation And Market Expectations

With a beta of 0.049, Albion exhibits low correlation to broader markets, appealing to investors seeking alternative assets. Its valuation reflects niche expertise in UK tech and healthcare ventures, though the illiquid nature of its holdings may discount its market cap relative to NAV.

Strategic Advantages And Outlook

Albion’s focus on secured loans and equity in regulated sectors provides structural advantages, including tax benefits for UK investors. The outlook hinges on its ability to identify winners in software and pharma services, though macroeconomic headwinds could pressure SME valuations. Its cash-rich balance sheet offers flexibility to capitalize on dislocations.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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