investorscraft@gmail.com

Intrinsic ValueGresham House Renewable Energy VCT 1 plc (GV1A.L)

Previous Close£5.05
Intrinsic Value
Upside potential
Previous Close
£5.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gresham House Renewable Energy VCT 1 plc operates as a venture capital trust (VCT) focused on renewable energy infrastructure in the UK. The company primarily invests in growth-stage projects, including ground-mounted and rooftop solar installations, as well as small-scale wind energy ventures. Its strategy centers on long-term capital appreciation and income generation through sustainable energy assets, aligning with the UK's decarbonization goals. The firm leverages its expertise in renewable energy financing to identify high-potential projects, offering investors exposure to the growing clean energy sector while benefiting from VCT tax incentives. As a niche player, it competes with larger infrastructure funds but differentiates itself through specialized sector knowledge and a focus on smaller-scale, high-yield opportunities. The trust's market position is strengthened by the increasing demand for renewable energy investments amid regulatory support and shifting investor preferences toward ESG-compliant assets.

Revenue Profitability And Efficiency

The company reported negative revenue of -£1.865 million and a net loss of -£2.418 million for the period, reflecting challenges in its investment portfolio. Despite the losses, it generated £109,000 in operating cash flow, suggesting some underlying cash generation capability. The absence of capital expenditures indicates a focus on managing existing assets rather than new investments during this period.

Earnings Power And Capital Efficiency

With a diluted EPS of -3.8p, the trust currently lacks earnings power, typical of venture capital vehicles in their early stages. The negative figures suggest the portfolio investments have yet to mature sufficiently to generate positive returns. The capital structure shows reliance on debt financing, with £4.417 million in total debt against minimal cash reserves of £1,000.

Balance Sheet And Financial Health

The balance sheet appears constrained, with limited liquidity and significant debt obligations. The £4.417 million debt load contrasts sharply with negligible cash holdings, potentially indicating refinancing needs. The absence of dividend payments reflects the company's focus on capital preservation and reinvestment in its renewable energy portfolio during this developmental phase.

Growth Trends And Dividend Policy

Current performance metrics show contraction rather than growth, though this may reflect timing differences in renewable energy project returns. The company maintains a zero-dividend policy, consistent with its venture capital trust structure that prioritizes capital growth over income distribution. Future growth prospects depend on the performance of its renewable energy investments and the UK's continued support for clean energy initiatives.

Valuation And Market Expectations

With a market capitalization of approximately £13.4 million, the trust trades at a significant discount to its net asset value, reflecting investor skepticism about its current portfolio performance. The zero beta suggests the stock shows no correlation with broader market movements, typical of specialized investment vehicles with unique risk profiles.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on UK renewable energy projects and VCT tax benefits. However, its outlook remains uncertain due to current financial challenges. Success depends on the performance of its energy assets, regulatory support for renewables, and its ability to manage debt obligations while waiting for investments to mature.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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