investorscraft@gmail.com

Intrinsic ValueChelverton Growth Trust PLC (CGW.L)

Previous Close£55.03
Intrinsic Value
Upside potential
Previous Close
£55.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chelverton Growth Trust PLC is a UK-based close-ended equity mutual fund specializing in small-cap investments, primarily targeting companies listed on the Alternative Investment Market (AIM) with market capitalizations under $99 million. The fund operates within the asset management sector, focusing on diversified industries across the UK public equity markets. Managed by Chelverton Asset Management, it adopts an active investment strategy, seeking undervalued growth opportunities while benchmarking performance against the FTSE All Share Index. The fund’s niche positioning in small-cap equities allows it to capitalize on high-growth potential in emerging businesses, though this also introduces higher volatility and liquidity risks compared to large-cap counterparts. Its concentrated exposure to AIM-listed firms differentiates it from broader UK equity funds, appealing to investors seeking targeted small-cap exposure. The trust’s long-term approach aligns with its objective of delivering capital appreciation, though its performance is closely tied to the cyclicality of the UK small-cap market.

Revenue Profitability And Efficiency

In FY 2022, Chelverton Growth Trust reported negative revenue of -66,000 GBp and a net loss of -185,000 GBp, reflecting challenges in its small-cap portfolio amid broader market volatility. The diluted EPS of -0.0339 GBp underscores pressure on earnings, while operating cash flow was negative at -109,000 GBp, indicating capital outflows. The absence of capital expenditures suggests a focus on portfolio management rather than direct asset investments.

Earnings Power And Capital Efficiency

The fund’s negative earnings and cash flow highlight the inherent risks of its small-cap focus, particularly in turbulent markets. With no dividend distribution, capital is retained for reinvestment, though the trust’s ability to generate sustainable returns depends on the performance of its underlying holdings. The lack of significant capital expenditures implies reliance on portfolio turnover for value creation.

Balance Sheet And Financial Health

As of FY 2022, the trust held 10,000 GBp in cash against total debt of 215,000 GBp, indicating a leveraged position. The modest cash reserves may constrain liquidity during market downturns, though the closed-end structure provides stability. The debt level, while manageable, warrants monitoring given the fund’s exposure to volatile small-cap equities.

Growth Trends And Dividend Policy

Chelverton Growth Trust has not paid dividends, prioritizing capital appreciation through reinvestment. Its growth trajectory is tied to the performance of AIM-listed small-caps, which are susceptible to economic cycles. The fund’s long-term strategy may appeal to investors willing to tolerate short-term volatility for potential upside, but recent losses underscore the challenges in this segment.

Valuation And Market Expectations

With a market cap of 3,412,234 GBp and a low beta of 0.08, the trust exhibits lower correlation to broader markets, reflecting its niche focus. Valuation metrics are influenced by its small-cap portfolio’s performance, which remains sensitive to UK economic conditions and investor sentiment toward high-growth, high-risk assets.

Strategic Advantages And Outlook

The trust’s specialized focus on UK small-caps offers differentiated exposure, but its success hinges on stock-picking acumen and market conditions. While the AIM market provides growth opportunities, macroeconomic headwinds and liquidity risks pose challenges. The fund’s long-term outlook depends on its ability to navigate volatility and identify undervalued growth stocks in a competitive landscape.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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