investorscraft@gmail.com

Intrinsic ValueGresham House Renewable Energy VCT 1 plc (GV1O.L)

Previous Close£33.00
Intrinsic Value
Upside potential
Previous Close
£33.00

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 specializes in growth capital investments, primarily targeting ground-mounted solar, rooftop solar, and small wind projects. By leveraging tax-efficient VCT structures, it provides investors exposure to sustainable energy assets while supporting the UK's transition to low-carbon power generation. Its niche focus on smaller-scale renewable projects differentiates it from larger infrastructure funds. The firm's strategy aligns with growing demand for ESG-compliant investments and government incentives for renewable energy deployment. However, its market position is constrained by the inherent risks of early-stage project financing and dependence on regulatory support for renewables. The trust's success hinges on its ability to source viable projects, manage development risks, and deliver stable long-term returns to shareholders through a combination of capital growth and tax-efficient income streams.

Revenue Profitability And Efficiency

The trust reported negative revenue of -£1.865 million and a net loss of -£2.418 million for the period, reflecting the challenges of early-stage project development and capital deployment in renewable energy ventures. With minimal operating cash flow of £0.109 million and no capital expenditures, the financials indicate a focus on portfolio management rather than new investments during this phase.

Earnings Power And Capital Efficiency

The diluted EPS of -3.78p demonstrates current earnings challenges, typical of a VCT in its investment phase. The absence of debt and minimal cash position (£1k) suggests full deployment of capital into renewable energy assets, with returns expected to materialize over the long term as projects become operational and generate cash flows.

Balance Sheet And Financial Health

The balance sheet appears ungeared with zero debt, reducing financial risk, but the minimal cash position (£1k) indicates limited liquidity. The £8.93 million market capitalization reflects investor valuation of the trust's renewable energy portfolio rather than current profitability, with the VCT structure providing tax advantages that partially offset near-term negative returns.

Growth Trends And Dividend Policy

No dividends were paid during the period, consistent with the trust's focus on capital growth and reinvestment in renewable projects. Growth prospects depend on successful development of its solar and wind portfolio and the UK's renewable energy policy framework, with returns likely to emerge over a multi-year horizon as projects reach operational maturity.

Valuation And Market Expectations

The modest market capitalization and low beta (0.032) suggest the market views this as a specialized, niche investment with limited correlation to broader equity markets. Valuation appears based on long-term potential of renewable assets rather than current earnings, with investors likely focused on tax benefits and ESG alignment.

Strategic Advantages And Outlook

The trust's key advantage lies in its focused renewable energy mandate and VCT structure offering tax efficiencies. However, success depends on navigating regulatory changes, securing viable projects, and demonstrating an ability to transition from capital deployment to yield generation. The outlook remains cautiously optimistic given UK renewable energy targets, though performance may remain volatile during the development phase.

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