investorscraft@gmail.com

Intrinsic ValueAlbion Crown VCT PLC (CRWN.L)

Previous Close£28.10
Intrinsic Value
Upside potential
Previous Close
£28.10

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

Crown Place VCT PLC operates as a venture capital trust (VCT) focused on investing in smaller, unquoted UK-based companies across diverse sectors, including pubs, health and fitness clubs, cinemas, business services, healthcare, IT, and environmental industries. The fund targets businesses with gross assets not exceeding £15 million pre-investment and £16 million post-investment, positioning itself as a key financier for growth-stage SMEs. Its portfolio strategy emphasizes diversification to mitigate sector-specific risks while capitalizing on high-growth opportunities in niche markets. The VCT structure provides tax-efficient returns to investors, enhancing its appeal in the UK's competitive asset management landscape. Crown Place VCT differentiates itself through a hands-on investment approach, offering not just capital but also strategic support to portfolio companies. This active management style aligns with its goal of fostering long-term value creation, making it a notable player in the UK's venture capital ecosystem.

Revenue Profitability And Efficiency

In its latest fiscal year, Crown Place VCT reported revenue of £4.275 million and net income of £2.165 million, reflecting a solid profit margin. The diluted EPS stood at 0.75p, indicating modest earnings per share. Operating cash flow was negative at £536,000, though the absence of capital expenditures suggests a focus on liquidity preservation. The fund maintains a disciplined cost structure, balancing operational efficiency with investment activity.

Earnings Power And Capital Efficiency

The fund’s earnings power is supported by its diversified portfolio, which generates steady income streams from its investments. With no debt and £22.089 million in cash and equivalents, Crown Place VCT demonstrates strong capital efficiency and liquidity. The absence of leverage underscores a conservative financial strategy, prioritizing stability over aggressive growth.

Balance Sheet And Financial Health

Crown Place VCT’s balance sheet is robust, with £22.089 million in cash and no debt, highlighting a low-risk financial profile. The fund’s net income of £2.165 million further reinforces its financial health. This conservative approach ensures resilience against market volatility, aligning with its long-term investment objectives.

Growth Trends And Dividend Policy

The fund’s growth is driven by its selective investments in high-potential SMEs, though its market cap of £127 million suggests a niche scale. Crown Place VCT maintains an attractive dividend policy, with a dividend per share of 1.59p, appealing to income-focused investors. This reflects a commitment to delivering shareholder returns while reinvesting in portfolio growth.

Valuation And Market Expectations

With a market cap of £127 million and a beta of -0.14, Crown Place VCT exhibits low correlation to broader market movements, appealing to risk-averse investors. The fund’s valuation reflects its specialized focus and tax-efficient structure, though its small size may limit broader market appeal. Investor expectations likely center on steady dividends and long-term capital appreciation.

Strategic Advantages And Outlook

Crown Place VCT’s strategic advantages lie in its tax-efficient VCT structure, diversified portfolio, and hands-on investment approach. The outlook remains cautiously optimistic, with potential growth tied to the performance of its SME investments. The fund’s conservative financial management and focus on liquidity position it well to navigate economic uncertainties while capitalizing on emerging opportunities in its target sectors.

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