investorscraft@gmail.com

Intrinsic ValueEdge Performance VCT Public Limited Company (EDGH.L)

Previous Close£55.00
Intrinsic Value
Upside potential
Previous Close
£55.00

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

Edge Performance VCT Public Limited Company operates as a venture capital trust (VCT) specializing in early-stage and growth capital investments within the UK's creative industries. The firm focuses on media, entertainment, and enabling technologies, targeting sectors such as live music, theatre, sports, festivals, trade shows, and exhibitions. Its investment strategy emphasizes long-term value creation, with an average holding period of five years, positioning it as a niche player in the UK's venture capital landscape. The company's sector-specific focus allows it to capitalize on the dynamic growth of experiential and digital entertainment, leveraging its expertise to identify high-potential opportunities. By concentrating on UK-based businesses, Edge Performance VCT mitigates geographic diversification risks while benefiting from localized market insights. Its role as a VCT also provides tax-efficient returns to investors, enhancing its appeal in the financial services sector.

Revenue Profitability And Efficiency

For FY 2022, Edge Performance VCT reported revenue of £120.72 million (GBp 12,072,000), with net income reaching £117.39 million (GBp 11,739,000), reflecting strong profitability. The diluted EPS stood at 0.14 GBp, indicating modest earnings per share. Operating cash flow was £89,000 (GBp 89,000), while capital expenditures were negligible, suggesting efficient capital deployment without significant reinvestment needs.

Earnings Power And Capital Efficiency

The company's earnings power is underscored by its net income margin of approximately 97.2%, highlighting exceptional profitability relative to revenue. With no debt and £122.8 million (GBp 12,280,000) in cash and equivalents, Edge Performance VCT maintains a robust liquidity position, enabling flexible investment decisions. The absence of leverage further enhances its capital efficiency and risk profile.

Balance Sheet And Financial Health

Edge Performance VCT's balance sheet is notably strong, with £122.8 million (GBp 12,280,000) in cash and equivalents and zero debt. This conservative financial structure ensures stability and reduces liquidity risks. The company's asset-light model, combined with its venture capital focus, aligns with its long-term investment strategy without imposing significant financial obligations.

Growth Trends And Dividend Policy

The company's growth is tied to its venture capital portfolio performance, which depends on the success of its creative industry investments. It distributed a dividend of 0.55 GBp per share, reflecting a commitment to shareholder returns. However, its growth trajectory remains contingent on the broader entertainment and media sectors, which are subject to cyclical and macroeconomic influences.

Valuation And Market Expectations

With a market capitalization of £5.9 million (GBp 590,106), Edge Performance VCT trades at a modest valuation, likely reflecting its niche focus and the inherent risks of early-stage investing. The low beta of 0.48 suggests relative insulation from broader market volatility, though its performance remains closely tied to the UK's creative economy.

Strategic Advantages And Outlook

Edge Performance VCT's strategic advantage lies in its specialized focus on the UK's creative industries, offering differentiated exposure to high-growth sub-sectors. Its tax-efficient VCT structure enhances investor appeal. However, its outlook depends on the recovery and evolution of live events and entertainment post-pandemic, as well as its ability to identify winning investments in a competitive landscape.

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