investorscraft@gmail.com

Intrinsic ValueDowning One VCT plc (DDV1.L)

Previous Close£57.00
Intrinsic Value
Upside potential
Previous Close
£57.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Downing One VCT plc is a UK-based venture capital trust (VCT) specializing in investments across AIM-listed equities, unlisted equities, and convertible securities of growth-stage companies. The trust primarily targets small and mid-cap opportunities, leveraging its focus on alternative investment markets to generate returns through capital appreciation and income. Managed by AIM VCT Managers Limited, it provides investors with tax-efficient exposure to high-potential ventures while supporting emerging businesses in the UK. The fund operates in a competitive landscape, distinguishing itself through a disciplined investment approach and a diversified portfolio spanning multiple sectors. Its market position is reinforced by its ability to identify undervalued or high-growth opportunities, particularly in the AIM and unquoted segments. The trust’s dual focus on income and capital growth aligns with the broader VCT market, catering to investors seeking tax relief alongside long-term returns.

Revenue Profitability And Efficiency

In FY 2022, Downing One VCT reported revenue of £11.1 million, with net income reaching £10.4 million, reflecting strong profitability. The diluted EPS stood at 7.79p, indicating efficient earnings distribution. Operating cash flow was modest at £551,000, while capital expenditures were negligible, suggesting a focus on portfolio management rather than fixed asset investments. The absence of debt further underscores financial stability.

Earnings Power And Capital Efficiency

The trust’s earnings power is evident in its net income margin of approximately 94%, driven by effective portfolio management and selective investments. With no debt and £20.9 million in cash and equivalents, capital efficiency remains high, allowing for reinvestment or shareholder returns. The diluted EPS growth reflects disciplined capital allocation and a focus on high-yield opportunities.

Balance Sheet And Financial Health

Downing One VCT maintains a robust balance sheet, with £20.9 million in cash and no debt, ensuring liquidity and flexibility. The absence of leverage reduces financial risk, while the trust’s asset-light structure supports agility in deploying capital. Shareholders’ equity is well-supported by a diversified investment portfolio, reinforcing long-term financial health.

Growth Trends And Dividend Policy

The trust’s dividend payout of 91.47p per share highlights its income-focused strategy, appealing to tax-advantaged investors. Growth trends are tied to the performance of its AIM and unquoted holdings, which may fluctuate with market conditions. The lack of significant capital expenditures suggests a focus on organic portfolio growth rather than expansionary investments.

Valuation And Market Expectations

Given its venture capital focus, valuation hinges on the underlying portfolio performance rather than traditional earnings multiples. The trust’s low beta (0.19) indicates relative insulation from broader market volatility, though its returns are inherently tied to the success of its investments. Market expectations likely center on sustained dividend payouts and selective capital appreciation.

Strategic Advantages And Outlook

Downing One VCT benefits from its niche focus on AIM and unquoted investments, offering tax-efficient returns in a competitive market. The outlook depends on the UK’s small-cap growth environment and the manager’s ability to identify high-potential opportunities. A strong balance sheet and disciplined approach position the trust for resilience, though sector-specific risks remain a consideration.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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