investorscraft@gmail.com

Intrinsic ValueDowning FOUR VCT plc (D467.L)

Previous Close£24.00
Intrinsic Value
Upside potential
Previous Close
£24.00

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

Downing FOUR VCT plc operates as a venture capital trust (VCT) within the UK's financial services sector, specializing in qualifying venture capital investments alongside non-qualifying structured products, secured loans, and fixed-income securities. The firm targets early-stage and growth-oriented businesses, providing capital in exchange for equity or structured debt, often secured against investee assets. This dual approach balances risk exposure while supporting UK SMEs, a segment critical to economic growth. The VCT structure offers tax-efficient returns to investors, aligning with UK government incentives for private capital deployment into high-potential ventures. Downing FOUR distinguishes itself through a diversified portfolio strategy, mitigating sector-specific risks while maintaining a focus on asset-backed lending. Its market position is reinforced by regulatory expertise in VCT compliance and a disciplined investment process, appealing to retail investors seeking tax-advantaged income and capital appreciation. The trust operates in a competitive landscape dominated by larger asset managers but carves a niche through specialized SME financing and structured debt solutions.

Revenue Profitability And Efficiency

The trust reported negative revenue of £9.63 million and a net loss of £10.16 million for FY2024, reflecting challenges in portfolio valuation and investment performance. With an operating cash outflow of £1.54 million and no capital expenditures, liquidity management remains a focus. The diluted EPS of -10p underscores current earnings pressure, likely tied to market volatility affecting early-stage investments.

Earnings Power And Capital Efficiency

Negative earnings highlight the cyclical nature of venture capital returns, where short-term losses may precede long-term gains from successful exits. The absence of debt suggests reliance on equity capital, with £10.46 million in cash reserves providing runway for future investments. The trust’s ability to recycle capital from matured investments into new opportunities will be critical for improving ROIC.

Balance Sheet And Financial Health

A debt-free balance sheet and £10.46 million in cash equivalents indicate conservative leverage and liquidity buffers. The trust’s financial health hinges on asset quality within its venture portfolio, with secured loans offering downside protection. Shareholders’ equity remains the primary funding source, aligning with VCT requirements for risk capital.

Growth Trends And Dividend Policy

Despite operational losses, the trust maintained a dividend of 2.7p per share, signaling commitment to income distribution—a key VCT feature. Growth prospects depend on UK SME performance and exit realizations. The £61.07 million market cap suggests investor confidence in long-term value creation from the diversified investment approach.

Valuation And Market Expectations

The market appears to price in future portfolio recoveries, with the trust trading at a premium to net asset value typical for VCTs. Investors likely anticipate tax benefits and eventual uplifts from successful exits, offsetting near-term earnings weakness.

Strategic Advantages And Outlook

Downing FOUR’s tax-efficient structure and secured lending focus provide resilience in volatile markets. Strategic advantages include regulatory expertise and SME sector specialization. The outlook depends on UK economic conditions and the trust’s ability to identify high-growth ventures while managing liquidity to sustain dividends.

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