investorscraft@gmail.com

Intrinsic ValueAmati AIM VCT plc (AMAT.L)

Previous Close£57.00
Intrinsic Value
Upside potential
Previous Close
£57.00

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

Amati AIM VCT plc is a UK-based venture capital trust (VCT) specializing in growth capital investments, primarily targeting small and mid-sized companies listed on the AIM market of the London Stock Exchange. The fund focuses on a diversified portfolio spanning technology, industrials, financials, healthcare, consumer goods, and other sectors, leveraging the UK’s dynamic entrepreneurial ecosystem. Its core revenue model relies on capital appreciation and dividend income from its equity stakes, supplemented by tax-efficient returns for investors under the UK’s VCT scheme. The trust differentiates itself through a disciplined investment approach, combining rigorous due diligence with active portfolio management to mitigate risks inherent in early-stage and high-growth companies. While it faces competition from other VCTs and private equity funds, Amati’s sector-agnostic strategy and focus on AIM-listed firms position it as a niche player in the UK’s alternative investment landscape. Its market position is further reinforced by its long-term track record and ability to identify undervalued growth opportunities in a challenging macroeconomic environment.

Revenue Profitability And Efficiency

In the reported period, Amati AIM VCT posted a revenue loss of £2.24 million and a net income loss of £2.94 million, reflecting broader market volatility and underperformance in its portfolio holdings. The absence of diluted EPS and negative operating cash flow (£0.74 million) suggests limited near-term earnings power, though its zero-debt structure and £22.14 million cash reserves provide liquidity flexibility.

Earnings Power And Capital Efficiency

The trust’s negative earnings and cash flow highlight cyclical pressures in its venture capital model, where returns are often back-loaded. However, its capital efficiency is supported by a debt-free balance sheet and a focus on equity investments, reducing leverage risks. The dividend payout of 2.74p per share indicates a commitment to shareholder returns despite operational headwinds.

Balance Sheet And Financial Health

Amati maintains a robust liquidity position with £22.14 million in cash and no debt, underscoring its financial stability. The absence of capital expenditures aligns with its asset-light structure, though negative operating cash flow warrants monitoring. The trust’s equity-focused strategy mitigates solvency risks, but portfolio valuation fluctuations could impact future balance sheet strength.

Growth Trends And Dividend Policy

Growth prospects hinge on the performance of its AIM-listed and unquoted holdings, which are sensitive to UK economic conditions. The 2.74p dividend per share reflects a yield-focused approach, though sustainability depends on portfolio recoveries. Historical trends suggest cyclicality, with long-term returns tied to successful exits and IPO activity in its investee companies.

Valuation And Market Expectations

With a market cap of £82.18 million and a beta of 0.55, Amati trades as a lower-volatility VCT, likely reflecting its diversified portfolio. Investors appear to price in modest growth expectations, balancing tax advantages against operational challenges. The trust’s valuation may hinge on broader AIM market sentiment and UK SME performance.

Strategic Advantages And Outlook

Amati’s key strengths include its tax-efficient structure, sector diversification, and focus on UK growth companies. However, macroeconomic uncertainty and AIM liquidity constraints pose risks. The outlook remains cautious, with potential upside tied to a rebound in small-cap valuations and successful exits from its portfolio investments.

Sources

Company filings, London Stock Exchange data

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