investorscraft@gmail.com

Intrinsic ValueForesight Solar & Technology VCT plc (FTSV.L)

Previous Close£4.50
Intrinsic Value
Upside potential
Previous Close
£4.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Foresight Solar & Technology VCT plc operates as a venture capital trust under the Foresight Group, specializing in renewable energy and infrastructure investments. The fund primarily targets solar power generation projects and energy-related infrastructure, such as smart meters, leveraging the UK government's Feed-in Tariff scheme for financial incentives. Its portfolio spans across Europe, focusing on both short-term electricity generation and longer-term infrastructure assets. The fund is structured as a five-year planned exit VCT, offering investors the flexibility to remain for extended periods. Positioned within the competitive asset management sector, Foresight Solar distinguishes itself through its niche focus on renewable energy, aligning with global sustainability trends and regulatory support. Its market position is reinforced by its tax-efficient dividend model, appealing to income-focused investors seeking exposure to the growing clean energy sector.

Revenue Profitability And Efficiency

In FY 2023, the company reported revenue of £12.66 million (GBp 12657000) and net income of £12.10 million (GBp 12098000), reflecting strong profitability. The diluted EPS stood at 0.25 GBp, indicating efficient earnings distribution. However, the absence of reported operating cash flow and capital expenditures suggests limited visibility into cash generation and reinvestment activities, which may warrant further scrutiny.

Earnings Power And Capital Efficiency

The fund demonstrates robust earnings power, with net income closely tracking revenue, highlighting effective cost management. The lack of debt and a cash position of £5.44 million (GBp 5437000) underscore capital efficiency, as the fund operates without leverage. This positions it well to sustain dividend payouts and pursue new investments without financial strain.

Balance Sheet And Financial Health

Foresight Solar maintains a strong balance sheet, with no debt and £5.44 million in cash and equivalents. This debt-free structure enhances financial stability, reducing risk for investors. The fund’s equity base, supported by 48.42 million outstanding shares, provides a solid foundation for future growth and dividend sustainability.

Growth Trends And Dividend Policy

The fund’s growth is tied to the expansion of its renewable energy portfolio, benefiting from regulatory tailwinds. It paid a dividend of 1.375 GBp per share, appealing to income-seeking investors. The five-year exit strategy with an option to extend offers flexibility, though long-term growth depends on the scalability of its solar and infrastructure investments.

Valuation And Market Expectations

With a market cap of £26.78 million (GBp 26781256) and a negative beta of -0.249, the fund exhibits low correlation to broader markets, appealing to risk-averse investors. The valuation reflects its niche focus and tax-efficient structure, though market expectations hinge on the performance of its renewable energy assets and regulatory support.

Strategic Advantages And Outlook

Foresight Solar’s strategic advantage lies in its specialized focus on renewable energy, supported by government incentives. The outlook is positive, given global shifts toward sustainability, but depends on continued regulatory support and the fund’s ability to scale its portfolio efficiently. Its tax-efficient model and dividend policy remain key attractors for investors.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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