investorscraft@gmail.com

Intrinsic ValueAlbion Technology & General VCT PLC (AATG.L)

Previous Close£66.00
Intrinsic Value
Upside potential
Previous Close
£66.00

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

Albion Technology & General VCT PLC is a UK-based venture capital trust (VCT) specializing in a dual investment strategy, allocating half its assets to global quoted technology stocks and the remainder to unquoted UK companies, split between technology (40%) and non-technology (60%) sectors. The fund targets early-stage and growth-oriented businesses with gross assets below £15 million, adhering to strict regulatory limits on state-aided risk capital. By focusing on smaller, high-potential enterprises, Albion positions itself as a key financier for UK innovation, leveraging tax-efficient VCT structures to attract investors seeking exposure to private equity with favorable tax treatment. Its disciplined approach avoids sectors like property, financial services, and agriculture, ensuring a diversified yet focused portfolio. The trust’s niche lies in bridging funding gaps for UK SMEs while offering shareholders a blend of capital appreciation and dividend income.

Revenue Profitability And Efficiency

Albion reported revenue of £12.5 million (GBp 12511000) and net income of £11.4 million (GBp 11428000) for the period, with diluted EPS at 6.2p. Operating cash flow was negative (£1.2 million), reflecting typical venture capital outflows, while capital expenditures were negligible. The absence of debt and a cash reserve of £47.8 million (GBp 47807000) underscore prudent liquidity management.

Earnings Power And Capital Efficiency

The trust’s earnings derive from portfolio gains and dividends, with a dividend payout of 3.68p per share. Its capital efficiency is evident in its zero-debt structure and focus on long-term investments (5+ years), though the negative operating cash flow highlights the illiquid nature of early-stage investments.

Balance Sheet And Financial Health

Albion maintains a robust balance sheet with £47.8 million in cash and no debt, ensuring flexibility for follow-on investments. Its £132.6 million market cap reflects investor confidence in its dual-strategy approach and tax-advantaged status.

Growth Trends And Dividend Policy

Growth is driven by portfolio appreciation, with dividends (3.68p/share) appealing to income-focused investors. The trust’s focus on unquoted UK companies aligns with long-term value creation, though liquidity risks persist.

Valuation And Market Expectations

The negative beta (-0.09) suggests low correlation with broader markets, typical of alternative assets. Investors likely value Albion for its tax benefits and niche exposure to UK SMEs.

Strategic Advantages And Outlook

Albion’s dual-strategy and tax-efficient structure provide a competitive edge. However, reliance on unquoted investments introduces valuation challenges. The outlook hinges on UK SME growth and VCT policy stability.

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