investorscraft@gmail.com

Intrinsic ValueChrysalis Investments Limited (CHRY.L)

Previous Close£105.00
Intrinsic Value
Upside potential
Previous Close
£105.00

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

Chrysalis Investments Limited is a Guernsey-based investment firm specializing in late-stage private equity opportunities, primarily within the technology and digital sectors. The company operates as a closed-ended investment trust, targeting high-growth companies that are nearing public listing or strategic exits. Its portfolio focuses on disruptive businesses with scalable models, positioning Chrysalis as a key player in bridging private and public market valuations. The firm differentiates itself through active involvement in portfolio companies, leveraging its expertise to drive value creation. In the competitive asset management landscape, Chrysalis stands out for its concentrated, high-conviction approach, appealing to investors seeking exposure to pre-IPO tech ventures. The firm’s market position is reinforced by its ability to identify and nurture companies with strong revenue trajectories and market leadership potential.

Revenue Profitability And Efficiency

Chrysalis reported revenue of £42.4 million for the period, with net income reaching £39.2 million, reflecting strong profitability. The absence of capital expenditures and debt suggests efficient capital allocation, while operating cash flow of £23.2 million underscores solid liquidity management. The diluted EPS of 6.59p indicates reasonable earnings distribution relative to its share count.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, as evidenced by its net income margin of approximately 92%. With no debt and £44.6 million in cash reserves, Chrysalis maintains high capital efficiency, allowing flexibility for further investments or shareholder returns. The lack of dividends suggests reinvestment into growth opportunities.

Balance Sheet And Financial Health

Chrysalis boasts a strong balance sheet, with £44.6 million in cash and no debt, highlighting financial stability. The absence of leverage enhances its ability to weather market volatility, while its liquid position supports opportunistic investments. The firm’s equity-heavy structure aligns with its long-term growth strategy.

Growth Trends And Dividend Policy

Chrysalis focuses on capital appreciation rather than income generation, as reflected in its zero dividend policy. Growth is driven by selective investments in high-potential private companies, with performance tied to portfolio exits. The firm’s market cap of £529.7 million suggests investor confidence in its growth trajectory.

Valuation And Market Expectations

With a beta of 1.24, Chrysalis exhibits higher volatility than the market, typical for growth-focused investment trusts. The current valuation reflects expectations for strong portfolio performance, particularly in tech-driven sectors. Market sentiment appears optimistic, given its earnings and cash flow metrics.

Strategic Advantages And Outlook

Chrysalis benefits from its niche focus on late-stage tech investments and hands-on portfolio management. The outlook remains positive, supported by its robust balance sheet and exposure to high-growth sectors. However, reliance on private market valuations introduces execution risk, requiring disciplined investment selection.

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