investorscraft@gmail.com

Intrinsic ValueForesight Enterprise VCT Plc (FTF.L)

Previous Close£46.80
Intrinsic Value
Upside potential
Previous Close
£46.80

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

Foresight Enterprise VCT Plc operates as a venture capital trust (VCT) under the management of Foresight Group, focusing on investments in unquoted UK-based companies. The trust targets high-growth sectors such as technology, media & telecommunications, industrials & manufacturing, healthcare, business services, and consumer & leisure. Its diversified investment approach includes ordinary and preference shares, loan stock, convertible securities, and fixed-interest instruments, providing a balanced risk-reward profile. As a VCT, it benefits from UK tax incentives, attracting investors seeking tax-efficient returns while supporting small and medium-sized enterprises. The trust’s sector-agnostic strategy allows it to capitalize on emerging opportunities across dynamic industries, positioning it as a flexible player in the venture capital space. Its focus on unquoted firms differentiates it from traditional asset managers, offering exposure to early-stage growth potential not typically available in public markets.

Revenue Profitability And Efficiency

In FY 2022, Foresight Enterprise VCT reported revenue of £6.9 million and net income of £6.2 million, reflecting strong profitability with minimal overheads, as evidenced by negligible capital expenditures. The trust’s operating cash flow matched its net income, indicating efficient cash generation without significant reinvestment needs. This aligns with its role as a passive investment vehicle, where returns are primarily driven by portfolio performance rather than operational leverage.

Earnings Power And Capital Efficiency

The trust’s diluted EPS of 3.1p underscores its ability to generate earnings from its investment portfolio. With no debt and £24.8 million in cash and equivalents, it maintains a robust liquidity position, enabling opportunistic investments. The absence of leverage highlights a conservative capital structure, prioritizing stability over aggressive growth, which is typical for VCTs focused on long-term capital appreciation.

Balance Sheet And Financial Health

Foresight Enterprise VCT’s balance sheet is characterized by a debt-free position and substantial cash reserves, ensuring financial flexibility. Its £24.8 million in cash and equivalents provides a buffer against market volatility and supports follow-on investments in portfolio companies. The trust’s financial health is further reinforced by its tax-advantaged structure, which enhances investor appeal and sustainability.

Growth Trends And Dividend Policy

The trust’s dividend payout of 3.3p per share reflects its commitment to delivering shareholder returns, a key feature of VCTs. While growth is driven by portfolio appreciation rather than organic expansion, its diversified holdings mitigate sector-specific risks. The absence of capital expenditures suggests a focus on income distribution and reinvestment in high-potential ventures, aligning with its long-term investment horizon.

Valuation And Market Expectations

With a market cap of approximately £153.9 million and a low beta of 0.08, the trust is perceived as a stable, low-correlation investment. Its valuation reflects investor confidence in Foresight Group’s management and the tax benefits associated with VCTs. Market expectations likely center on steady dividend yields and moderate capital appreciation, given its focus on unquoted companies.

Strategic Advantages And Outlook

Foresight Enterprise VCT’s strategic advantages lie in its tax-efficient structure, sector diversification, and experienced management. The outlook remains positive, supported by the UK’s robust SME ecosystem and demand for venture capital. However, performance will hinge on the success of its portfolio companies and broader economic conditions affecting early-stage investments.

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