investorscraft@gmail.com

Intrinsic ValueDowning FOUR VCT plc (D4A.L)

Previous Close£100.25
Intrinsic Value
Upside potential
Previous Close
£100.25

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 is a venture capital trust (VCT) listed on the London Stock Exchange, specializing in providing capital to small and medium-sized enterprises (SMEs) in the UK. The company operates under the VCT structure, which offers tax-efficient returns to investors while supporting high-growth potential businesses. Its core revenue model relies on capital appreciation and dividend distributions from its portfolio of investments, primarily in unquoted and AIM-listed companies. The firm targets sectors such as technology, healthcare, and renewable energy, aligning with broader economic trends favoring innovation and sustainability. Downing FOUR VCT differentiates itself through a disciplined investment approach, focusing on businesses with scalable models and strong management teams. The UK VCT market is competitive, with numerous trusts vying for investor capital, but Downing FOUR VCT leverages its experienced team and sector-specific expertise to maintain a credible position. The trust’s performance is closely tied to the success of its underlying portfolio, which requires active management to mitigate risks associated with early-stage investments.

Revenue Profitability And Efficiency

Downing FOUR VCT reported a revenue loss of £9.63 million for FY 2024, reflecting challenges in its investment portfolio. The net income stood at a deficit of £10.16 million, with diluted EPS at -0.1 GBp, indicating pressure on profitability. Operating cash flow was negative at £1.54 million, though the absence of capital expenditures suggests a focus on liquidity preservation. The trust’s financial performance underscores the inherent volatility in venture capital investing.

Earnings Power And Capital Efficiency

The trust’s negative earnings and EPS highlight the cyclical nature of venture capital returns, where short-term losses may precede long-term gains. With no debt and £10.46 million in cash and equivalents, Downing FOUR VCT maintains a clean balance sheet, providing flexibility for future investments. However, the lack of dividend payouts signals a prioritization of capital recycling over immediate shareholder returns.

Balance Sheet And Financial Health

Downing FOUR VCT’s balance sheet remains robust, with no debt and £10.46 million in cash and equivalents, offering a solid liquidity buffer. The absence of leverage reduces financial risk, though the negative revenue and net income reflect portfolio underperformance. The trust’s financial health hinges on its ability to generate future returns from its investments, which will be critical to restoring investor confidence.

Growth Trends And Dividend Policy

The trust’s growth trajectory is contingent on the performance of its underlying investments, which have yet to yield positive returns. No dividends were distributed in FY 2024, aligning with the VCT’s focus on capital preservation and reinvestment. Future growth will depend on successful exits or uplistings within its portfolio, though the current financials suggest a cautious outlook.

Valuation And Market Expectations

With a market cap of £59.59 million, Downing FOUR VCT trades at a discount to its net asset value, reflecting investor skepticism about near-term portfolio performance. The zero beta indicates low correlation with broader markets, typical of alternative investments. Market expectations remain muted, pending clearer signs of portfolio maturation or successful exits.

Strategic Advantages And Outlook

Downing FOUR VCT benefits from its tax-efficient structure and focus on high-potential SMEs, but its outlook is tempered by recent financial losses. The trust’s strategic advantage lies in its sector expertise and disciplined investment approach, though macroeconomic headwinds and portfolio volatility pose risks. A turnaround will require improved portfolio performance and successful capital deployment in promising ventures.

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