investorscraft@gmail.com

Intrinsic ValueDraper Esprit VCT plc (DEVC.L)

Previous Close£58.00
Intrinsic Value
Upside potential
Previous Close
£58.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Draper Esprit VCT plc is a venture capital trust (VCT) listed on the London Stock Exchange, specializing in early-stage and growth-oriented technology investments. The company operates within the UK's venture capital ecosystem, targeting high-potential startups in sectors such as fintech, enterprise software, and digital health. Its core revenue model relies on capital appreciation and dividend distributions derived from its portfolio of privately held and publicly listed equity stakes. As a VCT, it benefits from tax incentives under UK law, attracting retail investors seeking tax-efficient exposure to innovative startups. The firm differentiates itself through a hands-on investment approach, providing strategic support to portfolio companies. However, its market position is inherently tied to the volatile performance of early-stage ventures, which can lead to significant valuation fluctuations. The absence of a clear sector or industry focus in the provided data suggests a diversified but potentially unfocused investment strategy, which may impact long-term returns.

Revenue Profitability And Efficiency

Draper Esprit VCT reported negative revenue of -7.54 million GBp and a net loss of -8.05 million GBp for FY 2024, reflecting challenges in portfolio performance or valuation adjustments. The lack of operating cash flow and capital expenditure data limits deeper efficiency analysis, but the negative earnings suggest subdued short-term profitability. The absence of diluted EPS further underscores weak earnings power in the period.

Earnings Power And Capital Efficiency

The company’s negative net income and revenue indicate limited earnings power, likely due to unrealized losses or write-downs in its venture portfolio. With no reported operating cash flow or capital expenditures, assessing capital efficiency is difficult. The dividend payout of 2.5 GBp per share suggests some income distribution, but sustainability depends on future portfolio realizations.

Balance Sheet And Financial Health

Draper Esprit VCT holds 3.23 million GBp in cash and equivalents with no reported debt, indicating a debt-free balance sheet. However, the lack of detailed asset or liability data limits a comprehensive health assessment. The modest cash position relative to its market cap (~103.28 million GBp) suggests reliance on portfolio liquidity events for future funding.

Growth Trends And Dividend Policy

The negative revenue and earnings trends highlight growth challenges, possibly due to portfolio volatility. The 2.5 GBp dividend per share signals a commitment to shareholder returns, but its sustainability hinges on future investment exits. The absence of shares outstanding data prevents per-share growth metrics, but the VCT structure implies long-term capital appreciation as a primary goal.

Valuation And Market Expectations

With a market cap of ~103.28 million GBp and negative earnings, the stock likely trades on net asset value (NAV) expectations rather than profitability. The beta of 0 suggests low correlation to broader markets, typical of alternative investments. Investors may price in future portfolio uplifts, but the lack of sector or holding details limits valuation precision.

Strategic Advantages And Outlook

Draper Esprit VCT’s tax-efficient structure and focus on early-stage tech provide niche appeal, but its performance depends on UK startup ecosystem health. The debt-free stance offers flexibility, but portfolio concentration risks persist. A turnaround hinges on successful exits or uplifts in private holdings, though macroeconomic headwinds could delay realizations.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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