investorscraft@gmail.com

Intrinsic ValueCT Private Equity Trust PLC (CTPE.L)

Previous Close£570.00
Intrinsic Value
Upside potential
Previous Close
£570.00

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

CT Private Equity Trust PLC operates as a specialized investment trust focused on private equity, targeting secondary indirect, direct investments, and fund-of-funds strategies. The firm allocates capital across private equity funds, venture capital, mezzanine financing, and buyout opportunities, with a geographic focus on the UK, Europe, and the US, while maintaining limited exposure to emerging markets. Its disciplined investment approach caps allocations to listed equities and direct co-investments, ensuring diversification and risk management. The trust emphasizes mid-market opportunities, leveraging its expertise in identifying undervalued or growth-oriented private companies. This strategy positions it as a niche player in the asset management sector, catering to investors seeking exposure to private equity without direct fund commitments. Its UK and European bias aligns with regional economic dynamics, offering differentiated returns compared to broader public markets.

Revenue Profitability And Efficiency

The trust reported revenue of 20.9 million GBp and net income of 19.7 million GBp, reflecting efficient cost management and a focus on high-margin private equity investments. Diluted EPS stood at 0.27 GBp, indicating stable earnings distribution. Negative operating cash flow of -6.3 million GBp suggests capital deployment into new investments, typical for private equity strategies prioritizing long-term asset growth over short-term liquidity.

Earnings Power And Capital Efficiency

CT Private Equity Trust demonstrates earnings power through its diversified portfolio, generating consistent net income despite market volatility. The absence of debt enhances capital efficiency, allowing undistracted focus on asset selection and value creation. Its fund-of-funds model provides scalability, while direct co-investments offer higher potential returns, balancing risk and reward.

Balance Sheet And Financial Health

The trust maintains a robust balance sheet with 16 million GBp in cash and no debt, underscoring financial flexibility. This conservative leverage profile aligns with its long-term investment horizon and mitigates liquidity risks associated with illiquid private equity holdings. The structure supports dividend sustainability and opportunistic capital deployment.

Growth Trends And Dividend Policy

Growth is driven by portfolio appreciation and selective new investments, with a dividend yield anchored by a 28.04 GBp per share payout. The trust’s focus on mid-market private equity positions it to benefit from sector consolidation and innovation trends, though realization cycles may lead to uneven short-term returns.

Valuation And Market Expectations

With a market cap of ~347 million GBp and a beta of 0.81, the trust trades with lower volatility than public equities, reflecting its private asset base. Investors likely price in steady NAV growth and illiquidity premiums, valuing its niche exposure over immediate liquidity.

Strategic Advantages And Outlook

The trust’s strategic edge lies in its disciplined allocation framework and regional expertise, offering access to high-conviction private markets. Near-term performance will hinge on exit realizations and fundraising cycles, while long-term prospects remain tied to mid-market private equity dynamics and macroeconomic conditions.

Sources

Company description, financials, and market data provided by user; investment strategy inferred from public disclosures typical for private equity trusts.

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